{"text_format":"3","workbook":"xlsx","n_sheets":39,"sheets":["Hyperion load 20 & 45","Hyperion load 30","Index","Benefit Cost Matrix","Global Assumptions","MFF 20 & 45","MFF 30","TMG 20 & 45","TMG 30","UF1 20 & 45","UF1 30","ESA All Funds","UF3 All Funds","UF4 All Funds","MFL 20 & 45","MFL 30","MUL All Funds","CFA All Funds","CLF All Funds","CLS All Funds","CP1 All Funds","CP2 All Funds","CPM All Funds","CP3 All Funds","PDF All Funds","HSP All Funds","MCH All Funds","OPE All Funds","OPM All Funds","OMC All Funds","SAA 20 & 45","SAA 30","SAO 20 & 45","SAO 30","RAA 20 & 45","RAA 30","CVA All Funds","ZAC All Funds","HSP FY16 actual"],"not_rendered":{"defined_names":70,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Hyperion load 20 & 45","index":0,"n_rows":1042,"n_cols":14,"rows_kept":1042}
[null,null,"FY15","FY15","FY15","FY16","FY16","FY16","FY17","FY17","FY17","FY18","FY18","FY18"]
[null,null,"ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC","ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC","ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC","ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC"]
["MUFA Faculty","L1",{"$f":"+'MFF 20 & 45'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 20 & 45'!$B$17","v":{"v":0.4465743400000001,"d":"44.66%"}},{"$f":"+D3","v":{"v":0.4465743400000001,"d":"44.66%"}},{"$f":"+'MFF 20 & 45'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 20 & 45'!$B$56","v":{"v":0.46097282000000006,"d":"46.10%"}},{"$f":"+G3","v":{"v":0.46097282000000006,"d":"46.10%"}},{"$f":"+'MFF 20 & 45'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 20 & 45'!$B$95","v":{"v":0.4688805800000001,"d":"46.89%"}},{"$f":"+J3","v":{"v":0.4688805800000001,"d":"46.89%"}},{"$f":"+'MFF 20 & 45'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 20 & 45'!$B$134","v":{"v":0.48736034,"d":"48.74%"}},{"$f":"+M3","v":{"v":0.48736034,"d":"48.74%"}}]
["MUFA Faculty","L2",{"$f":"+'MFF 20 & 45'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 20 & 45'!$B$18","v":{"v":0.407367064,"d":"40.74%"}},{"$f":"+D4","v":{"v":0.407367064,"d":"40.74%"}},{"$f":"+'MFF 20 & 45'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 20 & 45'!$B$57","v":{"v":0.42043584800000006,"d":"42.04%"}},{"$f":"+G4","v":{"v":0.42043584800000006,"d":"42.04%"}},{"$f":"+'MFF 20 & 45'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 20 & 45'!$B$96","v":{"v":0.4267620560000001,"d":"42.68%"}},{"$f":"+J4","v":{"v":0.4267620560000001,"d":"42.68%"}},{"$f":"+'MFF 20 & 45'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 20 & 45'!$B$135","v":{"v":0.443545864,"d":"44.35%"}},{"$f":"+M4","v":{"v":0.443545864,"d":"44.35%"}}]
["MUFA Faculty","L3",{"$f":"+'MFF 20 & 45'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 20 & 45'!$B$19","v":{"v":0.38122888,"d":"38.12%"}},{"v":0.38122888,"d":"38.12%"},{"$f":"+'MFF 20 & 45'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 20 & 45'!$B$58","v":{"v":0.39341119999999996,"d":"39.34%"}},{"v":0.39341119999999996,"d":"39.34%"},{"$f":"+'MFF 20 & 45'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 20 & 45'!$B$97","v":{"v":0.3986830400000001,"d":"39.87%"}},{"v":0.3986830400000001,"d":"39.87%"},{"$f":"+'MFF 20 & 45'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 20 & 45'!$B$136","v":{"v":0.4143362133333333,"d":"41.43%"}},{"v":0.4143362133333333,"d":"41.43%"}]
["MUFA Faculty","L4",{"$f":"+'MFF 20 & 45'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 20 & 45'!$B$20","v":{"v":0.36255874857142856,"d":"36.26%"}},{"v":0.36255874857142856,"d":"36.26%"},{"$f":"+'MFF 20 & 45'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 20 & 45'!$B$59","v":{"v":0.37410788,"d":"37.41%"}},{"v":0.37410788,"d":"37.41%"},{"$f":"+'MFF 20 & 45'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 20 & 45'!$B$98","v":{"v":0.3786266000000001,"d":"37.86%"}},{"v":0.3786266000000001,"d":"37.86%"},{"$f":"+'MFF 20 & 45'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 20 & 45'!$B$137","v":{"v":0.39347217714285715,"d":"39.35%"}},{"v":0.39347217714285715,"d":"39.35%"}]
["MUFA Faculty","L5",{"$f":"+'MFF 20 & 45'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 20 & 45'!$B$21","v":{"v":0.34855615,"d":"34.86%"}},{"v":0.34855615,"d":"34.86%"},{"$f":"+'MFF 20 & 45'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 20 & 45'!$B$60","v":{"v":0.35963039,"d":"35.96%"}},{"v":0.35963039,"d":"35.96%"},{"$f":"+'MFF 20 & 45'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 20 & 45'!$B$99","v":{"v":0.36358427000000004,"d":"36.36%"}},{"v":0.36358427000000004,"d":"36.36%"},{"$f":"+'MFF 20 & 45'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 20 & 45'!$B$138","v":{"v":0.3778241500000001,"d":"37.78%"}},{"v":0.3778241500000001,"d":"37.78%"}]
["MUFA Faculty","L6",{"$f":"+'MFF 20 & 45'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 20 & 45'!$B$22","v":{"v":0.33766524000000003,"d":"33.77%"}},{"v":0.33766524000000003,"d":"33.77%"},{"$f":"+'MFF 20 & 45'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 20 & 45'!$B$61","v":{"v":0.34837012,"d":"34.84%"}},{"v":0.34837012,"d":"34.84%"},{"$f":"+'MFF 20 & 45'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 20 & 45'!$B$100","v":{"v":0.35188468,"d":"35.19%"}},{"v":0.35188468,"d":"35.19%"},{"$f":"+'MFF 20 & 45'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 20 & 45'!$B$139","v":{"v":0.3656534622222222,"d":"36.57%"}},{"v":0.3656534622222222,"d":"36.57%"}]
["MUFA Faculty","L7",{"$f":"+'MFF 20 & 45'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 20 & 45'!$B$23","v":{"v":0.328952512,"d":"32.90%"}},{"v":0.328952512,"d":"32.90%"},{"$f":"+'MFF 20 & 45'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 20 & 45'!$B$62","v":{"v":0.33936190400000005,"d":"33.94%"}},{"v":0.33936190400000005,"d":"33.94%"},{"$f":"+'MFF 20 & 45'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 20 & 45'!$B$101","v":{"v":0.342525008,"d":"34.25%"}},{"v":0.342525008,"d":"34.25%"},{"$f":"+'MFF 20 & 45'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 20 & 45'!$B$140","v":{"v":0.3559169120000001,"d":"35.59%"}},{"v":0.3559169120000001,"d":"35.59%"}]
["MUFA Faculty","L8",{"$f":"+'MFF 20 & 45'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 20 & 45'!$B$24","v":{"v":0.32006124290909094,"d":"32.01%"}},{"v":0.32006124290909094,"d":"32.01%"},{"$f":"+'MFF 20 & 45'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 20 & 45'!$B$63","v":{"v":0.33077822763636366,"d":"33.08%"}},{"v":0.33077822763636366,"d":"33.08%"},{"$f":"+'MFF 20 & 45'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 20 & 45'!$B$102","v":{"v":0.3341976778181818,"d":"33.42%"}},{"v":0.3341976778181818,"d":"33.42%"},{"$f":"+'MFF 20 & 45'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 20 & 45'!$B$141","v":{"v":0.347825128,"d":"34.78%"}},{"v":0.347825128,"d":"34.78%"}]
["MUFA Faculty","L9",{"$f":"+'MFF 20 & 45'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 20 & 45'!$B$25","v":{"v":0.3121000360000001,"d":"31.21%"}},{"v":0.3121000360000001,"d":"31.21%"},{"$f":"+'MFF 20 & 45'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 20 & 45'!$B$64","v":{"v":0.323009772,"d":"32.30%"}},{"v":0.323009772,"d":"32.30%"},{"$f":"+'MFF 20 & 45'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 20 & 45'!$B$103","v":{"v":0.326079268,"d":"32.61%"}},{"v":0.326079268,"d":"32.61%"},{"$f":"+'MFF 20 & 45'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 20 & 45'!$B$142","v":{"v":0.33913943066666663,"d":"33.91%"}},{"v":0.33913943066666663,"d":"33.91%"}]
["MUFA Faculty","L10",{"$f":"+'MFF 20 & 45'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 20 & 45'!$B$26","v":{"v":0.30536363015384616,"d":"30.54%"}},{"v":0.30536363015384616,"d":"30.54%"},{"$f":"+'MFF 20 & 45'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 20 & 45'!$B$65","v":{"v":0.31649184799999996,"d":"31.65%"}},{"v":0.31649184799999996,"d":"31.65%"},{"$f":"+'MFF 20 & 45'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 20 & 45'!$B$104","v":{"v":0.3193252289230769,"d":"31.93%"}},{"v":0.3193252289230769,"d":"31.93%"},{"$f":"+'MFF 20 & 45'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 20 & 45'!$B$143","v":{"v":0.3313807636923077,"d":"33.14%"}},{"v":0.3313807636923077,"d":"33.14%"}]
["MUFA Faculty","L11",{"$f":"+'MFF 20 & 45'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 20 & 45'!$B$27","v":{"v":0.299589568,"d":"29.96%"}},{"v":0.299589568,"d":"29.96%"},{"$f":"+'MFF 20 & 45'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 20 & 45'!$B$66","v":{"v":0.31090505599999996,"d":"31.09%"}},{"v":0.31090505599999996,"d":"31.09%"},{"$f":"+'MFF 20 & 45'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 20 & 45'!$B$105","v":{"v":0.3135360525714286,"d":"31.35%"}},{"v":0.3135360525714286,"d":"31.35%"},{"$f":"+'MFF 20 & 45'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 20 & 45'!$B$144","v":{"v":0.32473047771428576,"d":"32.47%"}},{"v":0.32473047771428576,"d":"32.47%"}]
["MUFA Faculty","L12",{"$f":"+'MFF 20 & 45'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 20 & 45'!$B$28","v":{"v":0.29458538079999996,"d":"29.46%"}},{"v":0.29458538079999996,"d":"29.46%"},{"$f":"+'MFF 20 & 45'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 20 & 45'!$B$67","v":{"v":0.3060631696,"d":"30.61%"}},{"v":0.3060631696,"d":"30.61%"},{"$f":"+'MFF 20 & 45'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 20 & 45'!$B$106","v":{"v":0.3085187664000001,"d":"30.85%"}},{"v":0.3085187664000001,"d":"30.85%"},{"$f":"+'MFF 20 & 45'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 20 & 45'!$B$145","v":{"v":0.3189668965333333,"d":"31.90%"}},{"v":0.3189668965333333,"d":"31.90%"}]
["MUFA Faculty","L13",{"$f":"+'MFF 20 & 45'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 20 & 45'!$B$29","v":{"v":0.290206717,"d":"29.02%"}},{"v":0.290206717,"d":"29.02%"},{"$f":"+'MFF 20 & 45'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 20 & 45'!$B$68","v":{"v":0.301826519,"d":"30.18%"}},{"v":0.301826519,"d":"30.18%"},{"$f":"+'MFF 20 & 45'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 20 & 45'!$B$107","v":{"v":0.3041286410000001,"d":"30.41%"}},{"v":0.3041286410000001,"d":"30.41%"},{"$f":"+'MFF 20 & 45'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 20 & 45'!$B$146","v":{"v":0.313923763,"d":"31.39%"}},{"v":0.313923763,"d":"31.39%"}]
["MUFA Faculty","L14",{"$f":"+'MFF 20 & 45'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 20 & 45'!$B$30","v":{"v":0.28634319011764703,"d":"28.63%"}},{"v":0.28634319011764703,"d":"28.63%"},{"$f":"+'MFF 20 & 45'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 20 & 45'!$B$69","v":{"v":0.29808829788235297,"d":"29.81%"}},{"v":0.29808829788235297,"d":"29.81%"},{"$f":"+'MFF 20 & 45'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 20 & 45'!$B$108","v":{"v":0.3002550009411765,"d":"30.03%"}},{"v":0.3002550009411765,"d":"30.03%"},{"$f":"+'MFF 20 & 45'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 20 & 45'!$B$147","v":{"v":0.30947393929411765,"d":"30.95%"}},{"v":0.30947393929411765,"d":"30.95%"}]
["MUFA Faculty","L15",{"$f":"+'MFF 20 & 45'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 20 & 45'!$B$31","v":{"v":0.28282894399999997,"d":"28.28%"}},{"v":0.28282894399999997,"d":"28.28%"},{"$f":"+'MFF 20 & 45'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 20 & 45'!$B$70","v":{"v":0.29476543466666666,"d":"29.48%"}},{"v":0.29476543466666666,"d":"29.48%"},{"$f":"+'MFF 20 & 45'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 20 & 45'!$B$109","v":{"v":0.29681176533333337,"d":"29.68%"}},{"v":0.29681176533333337,"d":"29.68%"},{"$f":"+'MFF 20 & 45'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 20 & 45'!$B$148","v":{"v":0.30551854044444443,"d":"30.55%"}},{"v":0.30551854044444443,"d":"30.55%"}]
["MUFA Faculty","L16",{"$f":"+'MFF 20 & 45'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 20 & 45'!$B$32","v":{"v":0.27957093431578944,"d":"27.96%"}},{"v":0.27957093431578944,"d":"27.96%"},{"$f":"+'MFF 20 & 45'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 20 & 45'!$B$71","v":{"v":0.2916369781052631,"d":"29.16%"}},{"v":0.2916369781052631,"d":"29.16%"},{"$f":"+'MFF 20 & 45'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 20 & 45'!$B$110","v":{"v":0.2936892913684211,"d":"29.37%"}},{"v":0.2936892913684211,"d":"29.37%"},{"$f":"+'MFF 20 & 45'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 20 & 45'!$B$149","v":{"v":0.30197949936842106,"d":"30.20%"}},{"v":0.30197949936842106,"d":"30.20%"}]
["MUFA Faculty","L17",{"$f":"+'MFF 20 & 45'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 20 & 45'!$B$33","v":{"v":0.27663872559999997,"d":"27.66%"}},{"v":0.27663872559999997,"d":"27.66%"},{"$f":"+'MFF 20 & 45'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 20 & 45'!$B$72","v":{"v":0.28878896719999997,"d":"28.88%"}},{"v":0.28878896719999997,"d":"28.88%"},{"$f":"+'MFF 20 & 45'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 20 & 45'!$B$111","v":{"v":0.29073866480000005,"d":"29.07%"}},{"v":0.29073866480000005,"d":"29.07%"},{"$f":"+'MFF 20 & 45'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 20 & 45'!$B$150","v":{"v":0.2986863624,"d":"29.87%"}},{"v":0.2986863624,"d":"29.87%"}]
["MUFA Faculty","L18",{"$f":"+'MFF 20 & 45'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 20 & 45'!$B$34","v":{"v":0.2738702148571428,"d":"27.39%"}},{"v":0.2738702148571428,"d":"27.39%"},{"$f":"+'MFF 20 & 45'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 20 & 45'!$B$73","v":{"v":0.2860966354285714,"d":"28.61%"}},{"v":0.2860966354285714,"d":"28.61%"},{"$f":"+'MFF 20 & 45'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 20 & 45'!$B$112","v":{"v":0.2879534902857143,"d":"28.80%"}},{"v":0.2879534902857143,"d":"28.80%"},{"$f":"+'MFF 20 & 45'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 20 & 45'!$B$151","v":{"v":0.2955227260952381,"d":"29.55%"}},{"v":0.2955227260952381,"d":"29.55%"}]
["MUFA Faculty","L19",{"$f":"+'MFF 20 & 45'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 20 & 45'!$B$35","v":{"v":0.2713533869090909,"d":"27.14%"}},{"v":0.2713533869090909,"d":"27.14%"},{"$f":"+'MFF 20 & 45'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 20 & 45'!$B$74","v":{"v":0.28364906109090904,"d":"28.36%"}},{"v":0.28364906109090904,"d":"28.36%"},{"$f":"+'MFF 20 & 45'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 20 & 45'!$B$113","v":{"v":0.2854215134545455,"d":"28.54%"}},{"v":0.2854215134545455,"d":"28.54%"},{"$f":"+'MFF 20 & 45'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 20 & 45'!$B$152","v":{"v":0.29264669309090907,"d":"29.26%"}},{"v":0.29264669309090907,"d":"29.26%"}]
["MUFA Faculty","L20",{"$f":"+'MFF 20 & 45'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 20 & 45'!$B$36","v":{"v":0.26905541356521734,"d":"26.91%"}},{"v":0.26905541356521734,"d":"26.91%"},{"$f":"+'MFF 20 & 45'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 20 & 45'!$B$75","v":{"v":0.2814143193043478,"d":"28.14%"}},{"v":0.2814143193043478,"d":"28.14%"},{"$f":"+'MFF 20 & 45'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 20 & 45'!$B$114","v":{"v":0.28310970852173917,"d":"28.31%"}},{"v":0.28310970852173917,"d":"28.31%"},{"$f":"+'MFF 20 & 45'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 20 & 45'!$B$153","v":{"v":0.2900207499130435,"d":"29.00%"}},{"v":0.2900207499130435,"d":"29.00%"}]
["MUFA Faculty","L21",{"$f":"+'MFF 20 & 45'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 20 & 45'!$B$37","v":{"v":0.26694893799999997,"d":"26.69%"}},{"v":0.26694893799999997,"d":"26.69%"},{"$f":"+'MFF 20 & 45'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 20 & 45'!$B$76","v":{"v":0.279365806,"d":"27.94%"}},{"v":0.279365806,"d":"27.94%"},{"$f":"+'MFF 20 & 45'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 20 & 45'!$B$115","v":{"v":0.28099055400000006,"d":"28.10%"}},{"v":0.28099055400000006,"d":"28.10%"},{"$f":"+'MFF 20 & 45'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 20 & 45'!$B$154","v":{"v":0.28761363533333334,"d":"28.76%"}},{"v":0.28761363533333334,"d":"28.76%"}]
["MUFA Faculty","L22",{"$f":"+'MFF 20 & 45'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 20 & 45'!$B$38","v":{"v":0.26501098048000005,"d":"26.50%"}},{"v":0.26501098048000005,"d":"26.50%"},{"$f":"+'MFF 20 & 45'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 20 & 45'!$B$77","v":{"v":0.27748117376,"d":"27.75%"}},{"v":0.27748117376,"d":"27.75%"},{"$f":"+'MFF 20 & 45'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 20 & 45'!$B$116","v":{"v":0.27904093184000006,"d":"27.90%"}},{"v":0.27904093184000006,"d":"27.90%"},{"$f":"+'MFF 20 & 45'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 20 & 45'!$B$155","v":{"v":0.28539908992,"d":"28.54%"}},{"v":0.28539908992,"d":"28.54%"}]
["MUFA Faculty","L23",{"$f":"+'MFF 20 & 45'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 20 & 45'!$B$39","v":{"v":0.26322209661538465,"d":"26.32%"}},{"v":0.26322209661538465,"d":"26.32%"},{"$f":"+'MFF 20 & 45'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 20 & 45'!$B$78","v":{"v":0.27574151323076923,"d":"27.57%"}},{"v":0.27574151323076923,"d":"27.57%"},{"$f":"+'MFF 20 & 45'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 20 & 45'!$B$117","v":{"v":0.27724128061538467,"d":"27.72%"}},{"v":0.27724128061538467,"d":"27.72%"},{"$f":"+'MFF 20 & 45'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 20 & 45'!$B$156","v":{"v":0.2833548941538461,"d":"28.34%"}},{"v":0.2833548941538461,"d":"28.34%"}]
["MUFA Faculty","L24",{"$f":"+'MFF 20 & 45'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 20 & 45'!$B$40","v":{"v":0.26156572266666667,"d":"26.16%"}},{"v":0.26156572266666667,"d":"26.16%"},{"$f":"+'MFF 20 & 45'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 20 & 45'!$B$79","v":{"v":0.2741307164444444,"d":"27.41%"}},{"v":0.2741307164444444,"d":"27.41%"},{"$f":"+'MFF 20 & 45'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 20 & 45'!$B$118","v":{"v":0.2755749368888889,"d":"27.56%"}},{"v":0.2755749368888889,"d":"27.56%"},{"$f":"+'MFF 20 & 45'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 20 & 45'!$B$157","v":{"v":0.2814621202962963,"d":"28.15%"}},{"v":0.2814621202962963,"d":"28.15%"}]
["MUFA Faculty","L25",{"$f":"+'MFF 20 & 45'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 20 & 45'!$B$41","v":{"v":0.2600276611428572,"d":"26.00%"}},{"v":0.2600276611428572,"d":"26.00%"},{"$f":"+'MFF 20 & 45'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 20 & 45'!$B$80","v":{"v":0.27263497657142854,"d":"27.26%"}},{"v":0.27263497657142854,"d":"27.26%"},{"$f":"+'MFF 20 & 45'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 20 & 45'!$B$119","v":{"v":0.2740276177142858,"d":"27.40%"}},{"v":0.2740276177142858,"d":"27.40%"},{"$f":"+'MFF 20 & 45'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 20 & 45'!$B$158","v":{"v":0.2797045445714286,"d":"27.97%"}},{"v":0.2797045445714286,"d":"27.97%"}]
["MUFA Faculty","L26",{"$f":"+'MFF 20 & 45'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 20 & 45'!$B$42","v":{"v":0.2585956728275862,"d":"25.86%"}},{"v":0.2585956728275862,"d":"25.86%"},{"$f":"+'MFF 20 & 45'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 20 & 45'!$B$81","v":{"v":0.2712423911724137,"d":"27.12%"}},{"v":0.2712423911724137,"d":"27.12%"},{"$f":"+'MFF 20 & 45'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 20 & 45'!$B$120","v":{"v":0.2725870102068965,"d":"27.26%"}},{"v":0.2725870102068965,"d":"27.26%"},{"$f":"+'MFF 20 & 45'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 20 & 45'!$B$159","v":{"v":0.2780681809655173,"d":"27.81%"}},{"v":0.2780681809655173,"d":"27.81%"}]
["MUFA Faculty","L27",{"$f":"+'MFF 20 & 45'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 20 & 45'!$B$43","v":{"v":0.2572591504,"d":"25.73%"}},{"v":0.2572591504,"d":"25.73%"},{"$f":"+'MFF 20 & 45'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 20 & 45'!$B$82","v":{"v":0.2699426447999999,"d":"26.99%"}},{"v":0.2699426447999999,"d":"26.99%"},{"$f":"+'MFF 20 & 45'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 20 & 45'!$B$121","v":{"v":0.27124244319999996,"d":"27.12%"}},{"v":0.27124244319999996,"d":"27.12%"},{"$f":"+'MFF 20 & 45'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 20 & 45'!$B$160","v":{"v":0.2765409082666667,"d":"27.65%"}},{"v":0.2765409082666667,"d":"27.65%"}]
["MUFA Faculty","L28",{"$f":"+'MFF 20 & 45'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 20 & 45'!$B$44","v":{"v":0.25600885522580646,"d":"25.60%"}},{"v":0.25600885522580646,"d":"25.60%"},{"$f":"+'MFF 20 & 45'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 20 & 45'!$B$83","v":{"v":0.26872675303225807,"d":"26.87%"}},{"v":0.26872675303225807,"d":"26.87%"},{"$f":"+'MFF 20 & 45'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 20 & 45'!$B$122","v":{"v":0.26998462245161287,"d":"27.00%"}},{"v":0.26998462245161287,"d":"27.00%"},{"$f":"+'MFF 20 & 45'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 20 & 45'!$B$161","v":{"v":0.2751121692903226,"d":"27.51%"}},{"v":0.2751121692903226,"d":"27.51%"}]
["MUFA Faculty","L29",{"$f":"+'MFF 20 & 45'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 20 & 45'!$B$45","v":{"v":0.25483670350000004,"d":"25.48%"}},{"v":0.25483670350000004,"d":"25.48%"},{"$f":"+'MFF 20 & 45'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 20 & 45'!$B$84","v":{"v":0.2675868545,"d":"26.76%"}},{"v":0.2675868545,"d":"26.76%"},{"$f":"+'MFF 20 & 45'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 20 & 45'!$B$123","v":{"v":0.2688054155,"d":"26.88%"}},{"v":0.2688054155,"d":"26.88%"},{"$f":"+'MFF 20 & 45'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 20 & 45'!$B$162","v":{"v":0.27377272650000006,"d":"27.38%"}},{"v":0.27377272650000006,"d":"27.38%"}]
["MUFA Faculty","L30",{"$f":"+'MFF 20 & 45'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 20 & 45'!$B$46","v":{"v":0.24994983369696966,"d":"24.99%"}},{"v":0.24994983369696966,"d":"24.99%"},{"$f":"+'MFF 20 & 45'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 20 & 45'!$B$85","v":{"v":0.26630391951515153,"d":"26.63%"}},{"v":0.26630391951515153,"d":"26.63%"},{"$f":"+'MFF 20 & 45'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 20 & 45'!$B$124","v":{"v":0.2676976756363636,"d":"26.77%"}},{"v":0.2676976756363636,"d":"26.77%"},{"$f":"+'MFF 20 & 45'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 20 & 45'!$B$163","v":{"v":0.2725144620606061,"d":"27.25%"}},{"v":0.2725144620606061,"d":"27.25%"}]
["MUFA Faculty","L31",{"$f":"+'MFF 20 & 45'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 20 & 45'!$B$47","v":{"v":0.2444660150588235,"d":"24.45%"}},{"v":0.2444660150588235,"d":"24.45%"},{"$f":"+'MFF 20 & 45'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 20 & 45'!$B$86","v":{"v":0.26015527482352946,"d":"26.02%"}},{"v":0.26015527482352946,"d":"26.02%"},{"$f":"+'MFF 20 & 45'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 20 & 45'!$B$125","v":{"v":0.2652139204705882,"d":"26.52%"}},{"v":0.2652139204705882,"d":"26.52%"},{"$f":"+'MFF 20 & 45'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 20 & 45'!$B$164","v":{"v":0.2713302131764706,"d":"27.13%"}},{"v":0.2713302131764706,"d":"27.13%"}]
["MUFA Faculty","L32",{"$f":"+'MFF 20 & 45'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 20 & 45'!$B$48","v":{"v":0.23929555748571427,"d":"23.93%"}},{"v":0.23929555748571427,"d":"23.93%"},{"$f":"+'MFF 20 & 45'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 20 & 45'!$B$87","v":{"v":0.2543579812571429,"d":"25.44%"}},{"v":0.2543579812571429,"d":"25.44%"},{"$f":"+'MFF 20 & 45'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 20 & 45'!$B$126","v":{"v":0.25927209417142855,"d":"25.93%"}},{"v":0.25927209417142855,"d":"25.93%"},{"$f":"+'MFF 20 & 45'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 20 & 45'!$B$165","v":{"v":0.2676136356571429,"d":"26.76%"}},{"v":0.2676136356571429,"d":"26.76%"}]
["MUFA Faculty","L33",{"$f":"+'MFF 20 & 45'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 20 & 45'!$B$49","v":{"v":0.23441234755555554,"d":"23.44%"}},{"v":0.23441234755555554,"d":"23.44%"},{"$f":"+'MFF 20 & 45'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 20 & 45'!$B$88","v":{"v":0.24888275955555558,"d":"24.89%"}},{"v":0.24888275955555558,"d":"24.89%"},{"$f":"+'MFF 20 & 45'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 20 & 45'!$B$127","v":{"v":0.2536603693333333,"d":"25.37%"}},{"v":0.2536603693333333,"d":"25.37%"},{"$f":"+'MFF 20 & 45'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 20 & 45'!$B$166","v":{"v":0.2617702013333334,"d":"26.18%"}},{"v":0.2617702013333334,"d":"26.18%"}]
["MUFA Faculty","L34",{"$f":"+'MFF 20 & 45'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 20 & 45'!$B$50","v":{"v":0.2297930949189189,"d":"22.98%"}},{"v":0.2297930949189189,"d":"22.98%"},{"$f":"+'MFF 20 & 45'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 20 & 45'!$B$89","v":{"v":0.2437034957837838,"d":"24.37%"}},{"v":0.2437034957837838,"d":"24.37%"},{"$f":"+'MFF 20 & 45'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 20 & 45'!$B$128","v":{"v":0.24835198097297295,"d":"24.84%"}},{"v":0.24835198097297295,"d":"24.84%"},{"$f":"+'MFF 20 & 45'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 20 & 45'!$B$167","v":{"v":0.2562426283243244,"d":"25.62%"}},{"v":0.2562426283243244,"d":"25.62%"}]
["MUFA Faculty","L35",{"$f":"+'MFF 20 & 45'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 20 & 45'!$B$51","v":{"v":0.22541696084210525,"d":"22.54%"}},{"v":0.22541696084210525,"d":"22.54%"},{"$f":"+'MFF 20 & 45'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 20 & 45'!$B$90","v":{"v":0.2387968248421053,"d":"23.88%"}},{"v":0.2387968248421053,"d":"23.88%"},{"$f":"+'MFF 20 & 45'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 20 & 45'!$B$129","v":{"v":0.2433229814736842,"d":"24.33%"}},{"v":0.2433229814736842,"d":"24.33%"},{"$f":"+'MFF 20 & 45'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 20 & 45'!$B$168","v":{"v":0.25100598021052634,"d":"25.10%"}},{"v":0.25100598021052634,"d":"25.10%"}]
["MUFA Faculty","L36",{"$f":"+'MFF 20 & 45'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 20 & 45'!$B$52","v":{"v":0.22126524389743588,"d":"22.13%"}},{"v":0.22126524389743588,"d":"22.13%"},{"$f":"+'MFF 20 & 45'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 20 & 45'!$B$91","v":{"v":0.23414177805128208,"d":"23.41%"}},{"v":0.23414177805128208,"d":"23.41%"},{"$f":"+'MFF 20 & 45'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 20 & 45'!$B$130","v":{"v":0.23855187938461536,"d":"23.86%"}},{"v":0.23855187938461536,"d":"23.86%"},{"$f":"+'MFF 20 & 45'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 20 & 45'!$B$169","v":{"v":0.2460378781538462,"d":"24.60%"}},{"v":0.2460378781538462,"d":"24.60%"}]
["MUFA Faculty","L37",{"$f":"+'MFF 20 & 45'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 20 & 45'!$B$53","v":{"v":0.21732111279999997,"d":"21.73%"}},{"v":0.21732111279999997,"d":"21.73%"},{"$f":"+'MFF 20 & 45'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 20 & 45'!$B$92","v":{"v":0.22971948360000002,"d":"22.97%"}},{"v":0.22971948360000002,"d":"22.97%"},{"$f":"+'MFF 20 & 45'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 20 & 45'!$B$131","v":{"v":0.23401933239999997,"d":"23.40%"}},{"v":0.23401933239999997,"d":"23.40%"},{"$f":"+'MFF 20 & 45'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 20 & 45'!$B$170","v":{"v":0.24131818120000004,"d":"24.13%"}},{"v":0.24131818120000004,"d":"24.13%"}]
["MUFA Faculty","L38",{"$f":"+C39","v":{"v":200000,"d":"200,000"}},{"$f":"+D39","v":{"v":0.21732111279999997,"d":"21.73%"}},{"v":0.21732111279999997,"d":"21.73%"},{"$f":"+F39","v":{"v":200000,"d":"200,000"}},{"$f":"+G39","v":{"v":0.22971948360000002,"d":"22.97%"}},{"v":0.22971948360000002,"d":"22.97%"},{"$f":"+I39","v":{"v":200000,"d":"200,000"}},{"$f":"+J39","v":{"v":0.23401933239999997,"d":"23.40%"}},{"v":0.23401933239999997,"d":"23.40%"},{"$f":"+L39","v":{"v":200000,"d":"200,000"}},{"$f":"+M39","v":{"v":0.24131818120000004,"d":"24.13%"}},{"v":0.24131818120000004,"d":"24.13%"}]
["MUFA Faculty","L39",{"$f":"+C40","v":{"v":200000,"d":"200,000"}},{"v":0.21732111279999997,"d":"21.73%"},{"v":0.21732111279999997,"d":"21.73%"},{"$f":"+F40","v":{"v":200000,"d":"200,000"}},{"v":0.22971948360000002,"d":"22.97%"},{"v":0.22971948360000002,"d":"22.97%"},{"$f":"+I40","v":{"v":200000,"d":"200,000"}},{"v":0.23401933239999997,"d":"23.40%"},{"v":0.23401933239999997,"d":"23.40%"},{"$f":"+L40","v":{"v":200000,"d":"200,000"}},{"v":0.24131818120000004,"d":"24.13%"},{"v":0.24131818120000004,"d":"24.13%"}]
["MUFA Faculty","L40",{"v":200000,"d":"200,000"},{"v":0.21732111279999997,"d":"21.73%"},{"v":0.21732111279999997,"d":"21.73%"},{"v":200000,"d":"200,000"},{"v":0.22971948360000002,"d":"22.97%"},{"v":0.22971948360000002,"d":"22.97%"},{"v":200000,"d":"200,000"},{"v":0.23401933239999997,"d":"23.40%"},{"v":0.23401933239999997,"d":"23.40%"},{"v":200000,"d":"200,000"},{"v":0.24131818120000004,"d":"24.13%"},{"v":0.24131818120000004,"d":"24.13%"}]
["TMG","L1",{"$f":"+'TMG 20 & 45'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 20 & 45'!$B$17","v":{"v":0.41630306,"d":"41.63%"}},{"$f":"+D43","v":{"v":0.41630306,"d":"41.63%"}},{"$f":"+'TMG 20 & 45'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 20 & 45'!$B$56","v":{"v":0.42424166,"d":"42.42%"}},{"$f":"+G43","v":{"v":0.42424166,"d":"42.42%"}},{"$f":"+'TMG 20 & 45'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 20 & 45'!$B$95","v":{"v":0.43200686000000005,"d":"43.20%"}},{"$f":"+J43","v":{"v":0.43200686000000005,"d":"43.20%"}},{"$f":"+'TMG 20 & 45'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 20 & 45'!$B$134","v":{"v":0.45030356,"d":"45.03%"}},{"$f":"+M43","v":{"v":0.45030356,"d":"45.03%"}}]
["TMG","L2",{"$f":"+'TMG 20 & 45'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 20 & 45'!$B$18","v":{"v":0.38059304000000005,"d":"38.06%"}},{"v":0.38059304000000005,"d":"38.06%"},{"$f":"+'TMG 20 & 45'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 20 & 45'!$B$57","v":{"v":0.38722591999999995,"d":"38.72%"}},{"v":0.38722591999999995,"d":"38.72%"},{"$f":"+'TMG 20 & 45'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 20 & 45'!$B$96","v":{"v":0.39343808,"d":"39.34%"}},{"v":0.39343808,"d":"39.34%"},{"$f":"+'TMG 20 & 45'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 20 & 45'!$B$135","v":{"v":0.41007544,"d":"41.01%"}},{"v":0.41007544,"d":"41.01%"}]
["TMG","L3",{"$f":"+'TMG 20 & 45'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 20 & 45'!$B$19","v":{"v":0.35678636,"d":"35.68%"}},{"v":0.35678636,"d":"35.68%"},{"$f":"+'TMG 20 & 45'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 20 & 45'!$B$58","v":{"v":0.36254875999999997,"d":"36.25%"}},{"v":0.36254875999999997,"d":"36.25%"},{"$f":"+'TMG 20 & 45'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 20 & 45'!$B$97","v":{"v":0.36772556000000006,"d":"36.77%"}},{"v":0.36772556000000006,"d":"36.77%"},{"$f":"+'TMG 20 & 45'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 20 & 45'!$B$136","v":{"v":0.38325669333333334,"d":"38.33%"}},{"v":0.38325669333333334,"d":"38.33%"}]
["TMG","L4",{"$f":"+'TMG 20 & 45'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 20 & 45'!$B$20","v":{"v":0.33978158857142854,"d":"33.98%"}},{"v":0.33978158857142854,"d":"33.98%"},{"$f":"+'TMG 20 & 45'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 20 & 45'!$B$59","v":{"v":0.3449222171428572,"d":"34.49%"}},{"v":0.3449222171428572,"d":"34.49%"},{"$f":"+'TMG 20 & 45'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 20 & 45'!$B$98","v":{"v":0.34935947428571434,"d":"34.94%"}},{"v":0.34935947428571434,"d":"34.94%"},{"$f":"+'TMG 20 & 45'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 20 & 45'!$B$137","v":{"v":0.3641004457142857,"d":"36.41%"}},{"v":0.3641004457142857,"d":"36.41%"}]
["TMG","L5",{"$f":"+'TMG 20 & 45'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 20 & 45'!$B$21","v":{"v":0.32702801000000004,"d":"32.70%"}},{"v":0.32702801000000004,"d":"32.70%"},{"$f":"+'TMG 20 & 45'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 20 & 45'!$B$60","v":{"v":0.33170231000000006,"d":"33.17%"}},{"v":0.33170231000000006,"d":"33.17%"},{"$f":"+'TMG 20 & 45'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 20 & 45'!$B$99","v":{"v":0.33558491,"d":"33.56%"}},{"v":0.33558491,"d":"33.56%"},{"$f":"+'TMG 20 & 45'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 20 & 45'!$B$138","v":{"v":0.34973326000000005,"d":"34.97%"}},{"v":0.34973326000000005,"d":"34.97%"}]
["TMG","L6",{"$f":"+'TMG 20 & 45'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 20 & 45'!$B$22","v":{"v":0.31710856000000004,"d":"31.71%"}},{"v":0.31710856000000004,"d":"31.71%"},{"$f":"+'TMG 20 & 45'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 20 & 45'!$B$61","v":{"v":0.32142016,"d":"32.14%"}},{"v":0.32142016,"d":"32.14%"},{"$f":"+'TMG 20 & 45'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 20 & 45'!$B$100","v":{"v":0.32487136000000005,"d":"32.49%"}},{"v":0.32487136000000005,"d":"32.49%"},{"$f":"+'TMG 20 & 45'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 20 & 45'!$B$139","v":{"v":0.33855878222222224,"d":"33.86%"}},{"v":0.33855878222222224,"d":"33.86%"}]
["TMG","L7",{"$f":"+'TMG 20 & 45'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 20 & 45'!$B$23","v":{"v":0.30917300000000003,"d":"30.92%"}},{"v":0.30917300000000003,"d":"30.92%"},{"$f":"+'TMG 20 & 45'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 20 & 45'!$B$62","v":{"v":0.31319444,"d":"31.32%"}},{"v":0.31319444,"d":"31.32%"},{"$f":"+'TMG 20 & 45'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 20 & 45'!$B$101","v":{"v":0.31630052,"d":"31.63%"}},{"v":0.31630052,"d":"31.63%"},{"$f":"+'TMG 20 & 45'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 20 & 45'!$B$140","v":{"v":0.3296192,"d":"32.96%"}},{"v":0.3296192,"d":"32.96%"}]
["TMG","L8",{"$f":"+'TMG 20 & 45'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 20 & 45'!$B$24","v":{"v":0.30091111381818186,"d":"30.09%"}},{"v":0.30091111381818186,"d":"30.09%"},{"$f":"+'TMG 20 & 45'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 20 & 45'!$B$63","v":{"v":0.3052509876363636,"d":"30.53%"}},{"v":0.3052509876363636,"d":"30.53%"},{"$f":"+'TMG 20 & 45'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 20 & 45'!$B$102","v":{"v":0.30861859781818185,"d":"30.86%"}},{"v":0.30861859781818185,"d":"30.86%"},{"$f":"+'TMG 20 & 45'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 20 & 45'!$B$141","v":{"v":0.3221794807272727,"d":"32.22%"}},{"v":0.3221794807272727,"d":"32.22%"}]
["TMG","L9",{"$f":"+'TMG 20 & 45'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 20 & 45'!$B$25","v":{"v":0.29318325100000003,"d":"29.32%"}},{"v":0.29318325100000003,"d":"29.32%"},{"$f":"+'TMG 20 & 45'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 20 & 45'!$B$64","v":{"v":0.2976724686666667,"d":"29.77%"}},{"v":0.2976724686666667,"d":"29.77%"},{"$f":"+'TMG 20 & 45'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 20 & 45'!$B$103","v":{"v":0.30081198633333334,"d":"30.08%"}},{"v":0.30081198633333334,"d":"30.08%"},{"$f":"+'TMG 20 & 45'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 20 & 45'!$B$142","v":{"v":0.3139286706666667,"d":"31.39%"}},{"v":0.3139286706666667,"d":"31.39%"}]
["TMG","L10",{"$f":"+'TMG 20 & 45'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 20 & 45'!$B$26","v":{"v":0.2866442901538462,"d":"28.66%"}},{"v":0.2866442901538462,"d":"28.66%"},{"$f":"+'TMG 20 & 45'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 20 & 45'!$B$65","v":{"v":0.2912151064615384,"d":"29.12%"}},{"v":0.2912151064615384,"d":"29.12%"},{"$f":"+'TMG 20 & 45'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 20 & 45'!$B$104","v":{"v":0.2941131227692308,"d":"29.41%"}},{"v":0.2941131227692308,"d":"29.41%"},{"$f":"+'TMG 20 & 45'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 20 & 45'!$B$143","v":{"v":0.30622083138461537,"d":"30.62%"}},{"v":0.30622083138461537,"d":"30.62%"}]
["TMG","L11",{"$f":"+'TMG 20 & 45'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 20 & 45'!$B$27","v":{"v":0.2810394665714286,"d":"28.10%"}},{"v":0.2810394665714286,"d":"28.10%"},{"$f":"+'TMG 20 & 45'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 20 & 45'!$B$66","v":{"v":0.2856802245714286,"d":"28.57%"}},{"v":0.2856802245714286,"d":"28.57%"},{"$f":"+'TMG 20 & 45'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 20 & 45'!$B$105","v":{"v":0.2883712397142857,"d":"28.84%"}},{"v":0.2883712397142857,"d":"28.84%"},{"$f":"+'TMG 20 & 45'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 20 & 45'!$B$144","v":{"v":0.29961411200000004,"d":"29.96%"}},{"v":0.29961411200000004,"d":"29.96%"}]
["TMG","L12",{"$f":"+'TMG 20 & 45'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 20 & 45'!$B$28","v":{"v":0.2761819528,"d":"27.62%"}},{"v":0.2761819528,"d":"27.62%"},{"$f":"+'TMG 20 & 45'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 20 & 45'!$B$67","v":{"v":0.28088332693333334,"d":"28.09%"}},{"v":0.28088332693333334,"d":"28.09%"},{"$f":"+'TMG 20 & 45'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 20 & 45'!$B$106","v":{"v":0.2833949410666667,"d":"28.34%"}},{"v":0.2833949410666667,"d":"28.34%"},{"$f":"+'TMG 20 & 45'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 20 & 45'!$B$145","v":{"v":0.2938882885333334,"d":"29.39%"}},{"v":0.2938882885333334,"d":"29.39%"}]
["TMG","L13",{"$f":"+'TMG 20 & 45'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 20 & 45'!$B$29","v":{"v":0.27193162825,"d":"27.19%"}},{"v":0.27193162825,"d":"27.19%"},{"$f":"+'TMG 20 & 45'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 20 & 45'!$B$68","v":{"v":0.27668604150000004,"d":"27.67%"}},{"v":0.27668604150000004,"d":"27.67%"},{"$f":"+'TMG 20 & 45'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 20 & 45'!$B$107","v":{"v":0.27904067975,"d":"27.90%"}},{"v":0.27904067975,"d":"27.90%"},{"$f":"+'TMG 20 & 45'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 20 & 45'!$B$146","v":{"v":0.288878193,"d":"28.89%"}},{"v":0.288878193,"d":"28.89%"}]
["TMG","L14",{"$f":"+'TMG 20 & 45'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 20 & 45'!$B$30","v":{"v":0.268181341882353,"d":"26.82%"}},{"v":0.268181341882353,"d":"26.82%"},{"$f":"+'TMG 20 & 45'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 20 & 45'!$B$69","v":{"v":0.27298255435294116,"d":"27.30%"}},{"v":0.27298255435294116,"d":"27.30%"},{"$f":"+'TMG 20 & 45'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 20 & 45'!$B$108","v":{"v":0.27519868447058826,"d":"27.52%"}},{"v":0.27519868447058826,"d":"27.52%"},{"$f":"+'TMG 20 & 45'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 20 & 45'!$B$147","v":{"v":0.28445752047058825,"d":"28.45%"}},{"v":0.28445752047058825,"d":"28.45%"}]
["TMG","L15",{"$f":"+'TMG 20 & 45'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 20 & 45'!$B$31","v":{"v":0.26476775399999997,"d":"26.48%"}},{"v":0.26476775399999997,"d":"26.48%"},{"$f":"+'TMG 20 & 45'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 20 & 45'!$B$70","v":{"v":0.2696905657777778,"d":"26.97%"}},{"v":0.2696905657777778,"d":"26.97%"},{"$f":"+'TMG 20 & 45'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 20 & 45'!$B$109","v":{"v":0.27178357755555554,"d":"27.18%"}},{"v":0.27178357755555554,"d":"27.18%"},{"$f":"+'TMG 20 & 45'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 20 & 45'!$B$148","v":{"v":0.2805280337777778,"d":"28.05%"}},{"v":0.2805280337777778,"d":"28.05%"}]
["TMG","L16",{"$f":"+'TMG 20 & 45'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 20 & 45'!$B$32","v":{"v":0.2615998069473684,"d":"26.16%"}},{"v":0.2615998069473684,"d":"26.16%"},{"$f":"+'TMG 20 & 45'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 20 & 45'!$B$71","v":{"v":0.26658973389473684,"d":"26.66%"}},{"v":0.26658973389473684,"d":"26.66%"},{"$f":"+'TMG 20 & 45'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 20 & 45'!$B$110","v":{"v":0.26868627136842105,"d":"26.87%"}},{"v":0.26868627136842105,"d":"26.87%"},{"$f":"+'TMG 20 & 45'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 20 & 45'!$B$149","v":{"v":0.2770121772631579,"d":"27.70%"}},{"v":0.2770121772631579,"d":"27.70%"}]
["TMG","L17",{"$f":"+'TMG 20 & 45'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 20 & 45'!$B$33","v":{"v":0.25874865459999996,"d":"25.87%"}},{"v":0.25874865459999996,"d":"25.87%"},{"$f":"+'TMG 20 & 45'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 20 & 45'!$B$72","v":{"v":0.26376658519999996,"d":"26.38%"}},{"v":0.26376658519999996,"d":"26.38%"},{"$f":"+'TMG 20 & 45'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 20 & 45'!$B$111","v":{"v":0.2657582958,"d":"26.58%"}},{"v":0.2657582958,"d":"26.58%"},{"$f":"+'TMG 20 & 45'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 20 & 45'!$B$150","v":{"v":0.2737399064,"d":"27.37%"}},{"v":0.2737399064,"d":"27.37%"}]
["TMG","L18",{"$f":"+'TMG 20 & 45'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 20 & 45'!$B$34","v":{"v":0.25605348057142857,"d":"25.61%"}},{"v":0.25605348057142857,"d":"25.61%"},{"$f":"+'TMG 20 & 45'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 20 & 45'!$B$73","v":{"v":0.2610967478095238,"d":"26.11%"}},{"v":0.2610967478095238,"d":"26.11%"},{"$f":"+'TMG 20 & 45'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 20 & 45'!$B$112","v":{"v":0.26299361504761903,"d":"26.30%"}},{"v":0.26299361504761903,"d":"26.30%"},{"$f":"+'TMG 20 & 45'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 20 & 45'!$B$151","v":{"v":0.27059514895238096,"d":"27.06%"}},{"v":0.27059514895238096,"d":"27.06%"}]
["TMG","L19",{"$f":"+'TMG 20 & 45'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 20 & 45'!$B$35","v":{"v":0.2536230496363636,"d":"25.36%"}},{"v":0.2536230496363636,"d":"25.36%"},{"$f":"+'TMG 20 & 45'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 20 & 45'!$B$74","v":{"v":0.2586696229090909,"d":"25.87%"}},{"v":0.2586696229090909,"d":"25.87%"},{"$f":"+'TMG 20 & 45'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 20 & 45'!$B$113","v":{"v":0.26048026890909093,"d":"26.05%"}},{"v":0.26048026890909093,"d":"26.05%"},{"$f":"+'TMG 20 & 45'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 20 & 45'!$B$152","v":{"v":0.26773627854545456,"d":"26.77%"}},{"v":0.26773627854545456,"d":"26.77%"}]
["TMG","L20",{"$f":"+'TMG 20 & 45'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 20 & 45'!$B$36","v":{"v":0.2518568300869565,"d":"25.19%"}},{"v":0.2518568300869565,"d":"25.19%"},{"$f":"+'TMG 20 & 45'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 20 & 45'!$B$75","v":{"v":0.2566988566956521,"d":"25.67%"}},{"v":0.2566988566956521,"d":"25.67%"},{"$f":"+'TMG 20 & 45'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 20 & 45'!$B$114","v":{"v":0.2581854746086956,"d":"25.82%"}},{"v":0.2581854746086956,"d":"25.82%"},{"$f":"+'TMG 20 & 45'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 20 & 45'!$B$153","v":{"v":0.26512600556521737,"d":"26.51%"}},{"v":0.26512600556521737,"d":"26.51%"}]
["TMG","L21",{"$f":"+'TMG 20 & 45'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 20 & 45'!$B$37","v":{"v":0.25023779549999997,"d":"25.02%"}},{"v":0.25023779549999997,"d":"25.02%"},{"$f":"+'TMG 20 & 45'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 20 & 45'!$B$76","v":{"v":0.25510932099999994,"d":"25.51%"}},{"v":0.25510932099999994,"d":"25.51%"},{"$f":"+'TMG 20 & 45'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 20 & 45'!$B$115","v":{"v":0.25653399649999997,"d":"25.65%"}},{"v":0.25653399649999997,"d":"25.65%"},{"$f":"+'TMG 20 & 45'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 20 & 45'!$B$154","v":{"v":0.2629502553333333,"d":"26.30%"}},{"v":0.2629502553333333,"d":"26.30%"}]
["TMG","L22",{"$f":"+'TMG 20 & 45'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 20 & 45'!$B$38","v":{"v":0.24874828367999996,"d":"24.87%"}},{"v":0.24874828367999996,"d":"24.87%"},{"$f":"+'TMG 20 & 45'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 20 & 45'!$B$77","v":{"v":0.25364694816,"d":"25.36%"}},{"v":0.25364694816,"d":"25.36%"},{"$f":"+'TMG 20 & 45'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 20 & 45'!$B$116","v":{"v":0.25501463663999996,"d":"25.50%"}},{"v":0.25501463663999996,"d":"25.50%"},{"$f":"+'TMG 20 & 45'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 20 & 45'!$B$155","v":{"v":0.26117424512,"d":"26.12%"}},{"v":0.26117424512,"d":"26.12%"}]
["TMG","L23",{"$f":"+'TMG 20 & 45'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 20 & 45'!$B$39","v":{"v":0.24737334969230765,"d":"24.74%"}},{"v":0.24737334969230765,"d":"24.74%"},{"$f":"+'TMG 20 & 45'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 20 & 45'!$B$78","v":{"v":0.2522970655384615,"d":"25.23%"}},{"v":0.2522970655384615,"d":"25.23%"},{"$f":"+'TMG 20 & 45'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 20 & 45'!$B$117","v":{"v":0.2536121506153846,"d":"25.36%"}},{"v":0.2536121506153846,"d":"25.36%"},{"$f":"+'TMG 20 & 45'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 20 & 45'!$B$156","v":{"v":0.25953485107692303,"d":"25.95%"}},{"v":0.25953485107692303,"d":"25.95%"}]
["TMG","L24",{"$f":"+'TMG 20 & 45'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 20 & 45'!$B$40","v":{"v":0.24610026266666665,"d":"24.61%"}},{"v":0.24610026266666665,"d":"24.61%"},{"$f":"+'TMG 20 & 45'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 20 & 45'!$B$79","v":{"v":0.25104717422222217,"d":"25.10%"}},{"v":0.25104717422222217,"d":"25.10%"},{"$f":"+'TMG 20 & 45'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 20 & 45'!$B$118","v":{"v":0.2523135524444445,"d":"25.23%"}},{"v":0.2523135524444445,"d":"25.23%"},{"$f":"+'TMG 20 & 45'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 20 & 45'!$B$157","v":{"v":0.2580168936296296,"d":"25.80%"}},{"v":0.2580168936296296,"d":"25.80%"}]
["TMG","L25",{"$f":"+'TMG 20 & 45'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 20 & 45'!$B$41","v":{"v":0.24491811042857142,"d":"24.49%"}},{"v":0.24491811042857142,"d":"24.49%"},{"$f":"+'TMG 20 & 45'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 20 & 45'!$B$80","v":{"v":0.24988656085714284,"d":"24.99%"}},{"v":0.24988656085714284,"d":"24.99%"},{"$f":"+'TMG 20 & 45'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 20 & 45'!$B$119","v":{"v":0.2511077112857143,"d":"25.11%"}},{"v":0.2511077112857143,"d":"25.11%"},{"$f":"+'TMG 20 & 45'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 20 & 45'!$B$158","v":{"v":0.2566073617142857,"d":"25.66%"}},{"v":0.2566073617142857,"d":"25.66%"}]
["TMG","L26",{"$f":"+'TMG 20 & 45'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 20 & 45'!$B$42","v":{"v":0.24381748593103447,"d":"24.38%"}},{"$f":"+D68","v":{"v":0.24381748593103447,"d":"24.38%"}},{"$f":"+'TMG 20 & 45'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 20 & 45'!$B$81","v":{"v":0.24880598979310342,"d":"24.88%"}},{"$f":"+G68","v":{"v":0.24880598979310342,"d":"24.88%"}},{"$f":"+'TMG 20 & 45'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 20 & 45'!$B$120","v":{"v":0.24998503158620694,"d":"25.00%"}},{"$f":"+J68","v":{"v":0.24998503158620694,"d":"25.00%"}},{"$f":"+'TMG 20 & 45'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 20 & 45'!$B$159","v":{"v":0.25529503889655175,"d":"25.53%"}},{"$f":"+M68","v":{"v":0.25529503889655175,"d":"25.53%"}}]
["TMG","L27",{"$f":"+'TMG 20 & 45'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 20 & 45'!$B$43","v":{"v":0.2427902364,"d":"24.28%"}},{"v":0.2427902364,"d":"24.28%"},{"$f":"+'TMG 20 & 45'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 20 & 45'!$B$82","v":{"v":0.24779745679999998,"d":"24.78%"}},{"v":0.24779745679999998,"d":"24.78%"},{"$f":"+'TMG 20 & 45'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 20 & 45'!$B$121","v":{"v":0.24893719720000004,"d":"24.89%"}},{"v":0.24893719720000004,"d":"24.89%"},{"$f":"+'TMG 20 & 45'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 20 & 45'!$B$160","v":{"v":0.2540702042666667,"d":"25.41%"}},{"v":0.2540702042666667,"d":"25.41%"}]
["TMG","L28",{"$f":"+'TMG 20 & 45'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 20 & 45'!$B$44","v":{"v":0.24182926103225805,"d":"24.18%"}},{"v":0.24182926103225805,"d":"24.18%"},{"$f":"+'TMG 20 & 45'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 20 & 45'!$B$83","v":{"v":0.24685399045161288,"d":"24.69%"}},{"v":0.24685399045161288,"d":"24.69%"},{"$f":"+'TMG 20 & 45'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 20 & 45'!$B$122","v":{"v":0.2479569650322581,"d":"24.80%"}},{"v":0.2479569650322581,"d":"24.80%"},{"$f":"+'TMG 20 & 45'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 20 & 45'!$B$161","v":{"v":0.25292439122580646,"d":"25.29%"}},{"v":0.25292439122580646,"d":"25.29%"}]
["TMG","L29",{"$f":"+'TMG 20 & 45'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 20 & 45'!$B$45","v":{"v":0.24092834662499998,"d":"24.09%"}},{"v":0.24092834662499998,"d":"24.09%"},{"$f":"+'TMG 20 & 45'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 20 & 45'!$B$84","v":{"v":0.24596949074999996,"d":"24.60%"}},{"v":0.24596949074999996,"d":"24.60%"},{"$f":"+'TMG 20 & 45'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 20 & 45'!$B$123","v":{"v":0.24703799737500004,"d":"24.70%"}},{"v":0.24703799737500004,"d":"24.70%"},{"$f":"+'TMG 20 & 45'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 20 & 45'!$B$162","v":{"v":0.25185019150000004,"d":"25.19%"}},{"v":0.25185019150000004,"d":"25.19%"}]
["TMG","L30",{"$f":"+'TMG 20 & 45'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 20 & 45'!$B$46","v":{"v":0.23667485127272728,"d":"23.67%"}},{"v":0.23667485127272728,"d":"23.67%"},{"$f":"+'TMG 20 & 45'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 20 & 45'!$B$85","v":{"v":0.24495277890909087,"d":"24.50%"}},{"v":0.24495277890909087,"d":"24.50%"},{"$f":"+'TMG 20 & 45'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 20 & 45'!$B$124","v":{"v":0.24617472472727273,"d":"24.62%"}},{"v":0.24617472472727273,"d":"24.62%"},{"$f":"+'TMG 20 & 45'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 20 & 45'!$B$163","v":{"v":0.2508410947878788,"d":"25.08%"}},{"v":0.2508410947878788,"d":"25.08%"}]
["TMG","L31",{"$f":"+'TMG 20 & 45'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 20 & 45'!$B$47","v":{"v":0.2318755909411765,"d":"23.19%"}},{"v":0.2318755909411765,"d":"23.19%"},{"$f":"+'TMG 20 & 45'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 20 & 45'!$B$86","v":{"v":0.23966740305882347,"d":"23.97%"}},{"v":0.23966740305882347,"d":"23.97%"},{"$f":"+'TMG 20 & 45'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 20 & 45'!$B$125","v":{"v":0.2440997622352941,"d":"24.41%"}},{"v":0.2440997622352941,"d":"24.41%"},{"$f":"+'TMG 20 & 45'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 20 & 45'!$B$164","v":{"v":0.2498913567058824,"d":"24.99%"}},{"v":0.2498913567058824,"d":"24.99%"}]
["TMG","L32",{"$f":"+'TMG 20 & 45'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 20 & 45'!$B$48","v":{"v":0.22735057405714287,"d":"22.74%"}},{"v":0.22735057405714287,"d":"22.74%"},{"$f":"+'TMG 20 & 45'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 20 & 45'!$B$87","v":{"v":0.23468404868571424,"d":"23.47%"}},{"v":0.23468404868571424,"d":"23.47%"},{"$f":"+'TMG 20 & 45'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 20 & 45'!$B$126","v":{"v":0.2389897690285714,"d":"23.90%"}},{"v":0.2389897690285714,"d":"23.90%"},{"$f":"+'TMG 20 & 45'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 20 & 45'!$B$165","v":{"v":0.2467182893714286,"d":"24.67%"}},{"v":0.2467182893714286,"d":"24.67%"}]
["TMG","L33",{"$f":"+'TMG 20 & 45'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 20 & 45'!$B$49","v":{"v":0.223076947,"d":"22.31%"}},{"v":0.223076947,"d":"22.31%"},{"$f":"+'TMG 20 & 45'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 20 & 45'!$B$88","v":{"v":0.22997754733333328,"d":"23.00%"}},{"v":0.22997754733333328,"d":"23.00%"},{"$f":"+'TMG 20 & 45'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 20 & 45'!$B$127","v":{"v":0.2341636643333333,"d":"23.42%"}},{"v":0.2341636643333333,"d":"23.42%"},{"$f":"+'TMG 20 & 45'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 20 & 45'!$B$166","v":{"v":0.24167750355555556,"d":"24.17%"}},{"v":0.24167750355555556,"d":"24.17%"}]
["TMG","L34",{"$f":"+'TMG 20 & 45'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 20 & 45'!$B$50","v":{"v":0.2190343268108108,"d":"21.90%"}},{"v":0.2190343268108108,"d":"21.90%"},{"$f":"+'TMG 20 & 45'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 20 & 45'!$B$89","v":{"v":0.22552545145945943,"d":"22.55%"}},{"v":0.22552545145945943,"d":"22.55%"},{"$f":"+'TMG 20 & 45'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 20 & 45'!$B$128","v":{"v":0.22959843016216214,"d":"22.96%"}},{"v":0.22959843016216214,"d":"22.96%"},{"$f":"+'TMG 20 & 45'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 20 & 45'!$B$167","v":{"v":0.23690919264864865,"d":"23.69%"}},{"v":0.23690919264864865,"d":"23.69%"}]
["TMG","L35",{"$f":"+'TMG 20 & 45'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 20 & 45'!$B$51","v":{"v":0.21520447610526316,"d":"21.52%"}},{"v":0.21520447610526316,"d":"21.52%"},{"$f":"+'TMG 20 & 45'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 20 & 45'!$B$90","v":{"v":0.2213076764210526,"d":"22.13%"}},{"v":0.2213076764210526,"d":"22.13%"},{"$f":"+'TMG 20 & 45'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 20 & 45'!$B$129","v":{"v":0.22527347147368418,"d":"22.53%"}},{"v":0.22527347147368418,"d":"22.53%"},{"$f":"+'TMG 20 & 45'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 20 & 45'!$B$168","v":{"v":0.23239184547368422,"d":"23.24%"}},{"v":0.23239184547368422,"d":"23.24%"}]
["TMG","L36",{"$f":"+'TMG 20 & 45'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 20 & 45'!$B$52","v":{"v":0.211571028,"d":"21.16%"}},{"v":0.211571028,"d":"21.16%"},{"$f":"+'TMG 20 & 45'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 20 & 45'!$B$91","v":{"v":0.2173061975384615,"d":"21.73%"}},{"v":0.2173061975384615,"d":"21.73%"},{"$f":"+'TMG 20 & 45'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 20 & 45'!$B$130","v":{"v":0.2211703055384615,"d":"22.12%"}},{"v":0.2211703055384615,"d":"22.12%"},{"$f":"+'TMG 20 & 45'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 20 & 45'!$B$169","v":{"v":0.22810615712820514,"d":"22.81%"}},{"v":0.22810615712820514,"d":"22.81%"}]
["TMG","L37",{"$f":"+'TMG 20 & 45'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 20 & 45'!$B$53","v":{"v":0.2081192523,"d":"20.81%"}},{"v":0.2081192523,"d":"20.81%"},{"$f":"+'TMG 20 & 45'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 20 & 45'!$B$92","v":{"v":0.21350479259999997,"d":"21.35%"}},{"v":0.21350479259999997,"d":"21.35%"},{"$f":"+'TMG 20 & 45'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 20 & 45'!$B$131","v":{"v":0.21727229789999997,"d":"21.73%"}},{"v":0.21727229789999997,"d":"21.73%"},{"$f":"+'TMG 20 & 45'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 20 & 45'!$B$170","v":{"v":0.22403475320000002,"d":"22.40%"}},{"v":0.22403475320000002,"d":"22.40%"}]
["TMG","L38",{"$f":"+C79","v":{"v":200000,"d":"200,000"}},{"$f":"+D79","v":{"v":0.2081192523,"d":"20.81%"}},{"v":0.2081192523,"d":"20.81%"},{"$f":"+F79","v":{"v":200000,"d":"200,000"}},{"$f":"+G79","v":{"v":0.21350479259999997,"d":"21.35%"}},{"v":0.21350479259999997,"d":"21.35%"},{"$f":"+I79","v":{"v":200000,"d":"200,000"}},{"$f":"+J79","v":{"v":0.21727229789999997,"d":"21.73%"}},{"v":0.21727229789999997,"d":"21.73%"},{"$f":"+L79","v":{"v":200000,"d":"200,000"}},{"$f":"+M79","v":{"v":0.22403475320000002,"d":"22.40%"}},{"v":0.22403475320000002,"d":"22.40%"}]
["TMG","L39",{"$f":"+C80","v":{"v":200000,"d":"200,000"}},{"v":0.2081192523,"d":"20.81%"},{"v":0.2081192523,"d":"20.81%"},{"$f":"+F80","v":{"v":200000,"d":"200,000"}},{"v":0.21350479259999997,"d":"21.35%"},{"v":0.21350479259999997,"d":"21.35%"},{"$f":"+I80","v":{"v":200000,"d":"200,000"}},{"v":0.21727229789999997,"d":"21.73%"},{"v":0.21727229789999997,"d":"21.73%"},{"$f":"+L80","v":{"v":200000,"d":"200,000"}},{"v":0.22403475320000002,"d":"22.40%"},{"v":0.22403475320000002,"d":"22.40%"}]
["TMG","L40",{"v":200000,"d":"200,000"},{"v":0.2081192523,"d":"20.81%"},{"v":0.2081192523,"d":"20.81%"},{"v":200000,"d":"200,000"},{"v":0.21350479259999997,"d":"21.35%"},{"v":0.21350479259999997,"d":"21.35%"},{"v":200000,"d":"200,000"},{"v":0.21727229789999997,"d":"21.73%"},{"v":0.21727229789999997,"d":"21.73%"},{"v":200000,"d":"200,000"},{"v":0.22403475320000002,"d":"22.40%"},{"v":0.22403475320000002,"d":"22.40%"}]
["Unifor Unit 1","L1",{"$f":"+'UF1 20 & 45'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 20 & 45'!$B$17","v":{"v":0.44228557999999996,"d":"44.23%"}},{"$f":"+D83","v":{"v":0.44228557999999996,"d":"44.23%"}},{"$f":"+'UF1 20 & 45'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 20 & 45'!$B$56","v":{"v":0.45536450000000006,"d":"45.54%"}},{"$f":"+G83","v":{"v":0.45536450000000006,"d":"45.54%"}},{"$f":"+'UF1 20 & 45'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 20 & 45'!$B$95","v":{"v":0.4640667275,"d":"46.41%"}},{"$f":"+J83","v":{"v":0.4640667275,"d":"46.41%"}},{"$f":"+'UF1 20 & 45'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 20 & 45'!$B$134","v":{"v":0.48187526750000004,"d":"48.19%"}},{"$f":"+M83","v":{"v":0.48187526750000004,"d":"48.19%"}}]
["Unifor Unit 1","L2",{"$f":"+'UF1 20 & 45'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 20 & 45'!$B$18","v":{"v":0.40767205599999995,"d":"40.77%"}},{"$f":"+D84","v":{"v":0.40767205599999995,"d":"40.77%"}},{"$f":"+'UF1 20 & 45'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 20 & 45'!$B$57","v":{"v":0.419509192,"d":"41.95%"}},{"$f":"+G84","v":{"v":0.419509192,"d":"41.95%"}},{"$f":"+'UF1 20 & 45'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 20 & 45'!$B$96","v":{"v":0.42673441149999997,"d":"42.67%"}},{"$f":"+J84","v":{"v":0.42673441149999997,"d":"42.67%"}},{"$f":"+'UF1 20 & 45'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 20 & 45'!$B$135","v":{"v":0.44298124350000007,"d":"44.30%"}},{"$f":"+M84","v":{"v":0.44298124350000007,"d":"44.30%"}}]
["Unifor Unit 1","L3",{"$f":"+'UF1 20 & 45'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 20 & 45'!$B$19","v":{"v":0.38459637333333335,"d":"38.46%"}},{"v":0.38459637333333335,"d":"38.46%"},{"$f":"+'UF1 20 & 45'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 20 & 45'!$B$58","v":{"v":0.3956056533333333,"d":"39.56%"}},{"v":0.3956056533333333,"d":"39.56%"},{"$f":"+'UF1 20 & 45'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 20 & 45'!$B$97","v":{"v":0.40184620083333333,"d":"40.18%"}},{"v":0.40184620083333333,"d":"40.18%"},{"$f":"+'UF1 20 & 45'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 20 & 45'!$B$136","v":{"v":0.4170518941666667,"d":"41.71%"}},{"v":0.4170518941666667,"d":"41.71%"}]
["Unifor Unit 1","L4",{"$f":"+'UF1 20 & 45'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 20 & 45'!$B$20","v":{"v":0.3681137428571428,"d":"36.81%"}},{"v":0.3681137428571428,"d":"36.81%"},{"$f":"+'UF1 20 & 45'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 20 & 45'!$B$59","v":{"v":0.37853169714285717,"d":"37.85%"}},{"v":0.37853169714285717,"d":"37.85%"},{"$f":"+'UF1 20 & 45'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 20 & 45'!$B$98","v":{"v":0.3840689075,"d":"38.41%"}},{"v":0.3840689075,"d":"38.41%"},{"$f":"+'UF1 20 & 45'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 20 & 45'!$B$137","v":{"v":0.39853093035714293,"d":"39.85%"}},{"v":0.39853093035714293,"d":"39.85%"}]
["Unifor Unit 1","L5",{"$f":"+'UF1 20 & 45'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 20 & 45'!$B$21","v":{"v":0.35575177,"d":"35.58%"}},{"v":0.35575177,"d":"35.58%"},{"$f":"+'UF1 20 & 45'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 20 & 45'!$B$60","v":{"v":0.36572623000000004,"d":"36.57%"}},{"v":0.36572623000000004,"d":"36.57%"},{"$f":"+'UF1 20 & 45'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 20 & 45'!$B$99","v":{"v":0.3707359375,"d":"37.07%"}},{"v":0.3707359375,"d":"37.07%"},{"$f":"+'UF1 20 & 45'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 20 & 45'!$B$138","v":{"v":0.3846402075,"d":"38.46%"}},{"v":0.3846402075,"d":"38.46%"}]
["Unifor Unit 1","L6",{"$f":"+'UF1 20 & 45'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 20 & 45'!$B$22","v":{"v":0.3461369022222222,"d":"34.61%"}},{"v":0.3461369022222222,"d":"34.61%"},{"$f":"+'UF1 20 & 45'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 20 & 45'!$B$61","v":{"v":0.35576642222222227,"d":"35.58%"}},{"v":0.35576642222222227,"d":"35.58%"},{"$f":"+'UF1 20 & 45'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 20 & 45'!$B$100","v":{"v":0.36036584972222224,"d":"36.04%"}},{"v":0.36036584972222224,"d":"36.04%"},{"$f":"+'UF1 20 & 45'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 20 & 45'!$B$139","v":{"v":0.37383631194444444,"d":"37.38%"}},{"v":0.37383631194444444,"d":"37.38%"}]
["Unifor Unit 1","L7",{"$f":"+'UF1 20 & 45'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 20 & 45'!$B$23","v":{"v":0.338445008,"d":"33.84%"}},{"v":0.338445008,"d":"33.84%"},{"$f":"+'UF1 20 & 45'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 20 & 45'!$B$62","v":{"v":0.347798576,"d":"34.78%"}},{"v":0.347798576,"d":"34.78%"},{"$f":"+'UF1 20 & 45'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 20 & 45'!$B$101","v":{"v":0.3520697795,"d":"35.21%"}},{"v":0.3520697795,"d":"35.21%"},{"$f":"+'UF1 20 & 45'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 20 & 45'!$B$140","v":{"v":0.3651931955,"d":"36.52%"}},{"v":0.3651931955,"d":"36.52%"}]
["Unifor Unit 1","L8",{"$f":"+'UF1 20 & 45'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 20 & 45'!$B$24","v":{"v":0.3303889665454545,"d":"33.04%"}},{"v":0.3303889665454545,"d":"33.04%"},{"$f":"+'UF1 20 & 45'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 20 & 45'!$B$63","v":{"v":0.34006611127272723,"d":"34.01%"}},{"v":0.34006611127272723,"d":"34.01%"},{"$f":"+'UF1 20 & 45'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 20 & 45'!$B$102","v":{"v":0.34461266895454545,"d":"34.46%"}},{"v":0.34461266895454545,"d":"34.46%"},{"$f":"+'UF1 20 & 45'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 20 & 45'!$B$141","v":{"v":0.35799603913636363,"d":"35.80%"}},{"v":0.35799603913636363,"d":"35.80%"}]
["Unifor Unit 1","L9",{"$f":"+'UF1 20 & 45'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 20 & 45'!$B$25","v":{"v":0.32312378266666675,"d":"32.31%"}},{"v":0.32312378266666675,"d":"32.31%"},{"$f":"+'UF1 20 & 45'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 20 & 45'!$B$64","v":{"v":0.33300699866666666,"d":"33.30%"}},{"v":0.33300699866666666,"d":"33.30%"},{"$f":"+'UF1 20 & 45'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 20 & 45'!$B$103","v":{"v":0.33721944216666666,"d":"33.72%"}},{"v":0.33721944216666666,"d":"33.72%"},{"$f":"+'UF1 20 & 45'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 20 & 45'!$B$142","v":{"v":0.35005586483333334,"d":"35.01%"}},{"v":0.35005586483333334,"d":"35.01%"}]
["Unifor Unit 1","L10",{"$f":"+'UF1 20 & 45'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 20 & 45'!$B$26","v":{"v":0.31697631938461535,"d":"31.70%"}},{"v":0.31697631938461535,"d":"31.70%"},{"$f":"+'UF1 20 & 45'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 20 & 45'!$B$65","v":{"v":0.327089288,"d":"32.71%"}},{"v":0.327089288,"d":"32.71%"},{"$f":"+'UF1 20 & 45'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 20 & 45'!$B$104","v":{"v":0.3310790195,"d":"33.11%"}},{"v":0.3310790195,"d":"33.11%"},{"$f":"+'UF1 20 & 45'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 20 & 45'!$B$143","v":{"v":0.34292802503846154,"d":"34.29%"}},{"v":0.34292802503846154,"d":"34.29%"}]
["Unifor Unit 1","L11",{"$f":"+'UF1 20 & 45'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 20 & 45'!$B$27","v":{"v":0.3117070651428571,"d":"31.17%"}},{"v":0.3117070651428571,"d":"31.17%"},{"$f":"+'UF1 20 & 45'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 20 & 45'!$B$66","v":{"v":0.3220169645714286,"d":"32.20%"}},{"v":0.3220169645714286,"d":"32.20%"},{"$f":"+'UF1 20 & 45'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 20 & 45'!$B$105","v":{"v":0.3258158000714286,"d":"32.58%"}},{"v":0.3258158000714286,"d":"32.58%"},{"$f":"+'UF1 20 & 45'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 20 & 45'!$B$144","v":{"v":0.33681844807142863,"d":"33.68%"}},{"v":0.33681844807142863,"d":"33.68%"}]
["Unifor Unit 1","L12",{"$f":"+'UF1 20 & 45'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 20 & 45'!$B$28","v":{"v":0.30714037813333334,"d":"30.71%"}},{"v":0.30714037813333334,"d":"30.71%"},{"$f":"+'UF1 20 & 45'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 20 & 45'!$B$67","v":{"v":0.31762095093333337,"d":"31.76%"}},{"v":0.31762095093333337,"d":"31.76%"},{"$f":"+'UF1 20 & 45'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 20 & 45'!$B$106","v":{"v":0.3212543432333334,"d":"32.13%"}},{"v":0.3212543432333334,"d":"32.13%"},{"$f":"+'UF1 20 & 45'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 20 & 45'!$B$145","v":{"v":0.3315234813666667,"d":"33.15%"}},{"v":0.3315234813666667,"d":"33.15%"}]
["Unifor Unit 1","L13",{"$f":"+'UF1 20 & 45'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 20 & 45'!$B$29","v":{"v":0.303144527,"d":"30.31%"}},{"v":0.303144527,"d":"30.31%"},{"$f":"+'UF1 20 & 45'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 20 & 45'!$B$68","v":{"v":0.313774439,"d":"31.38%"}},{"v":0.313774439,"d":"31.38%"},{"$f":"+'UF1 20 & 45'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 20 & 45'!$B$107","v":{"v":0.3172630685000001,"d":"31.73%"}},{"v":0.3172630685000001,"d":"31.73%"},{"$f":"+'UF1 20 & 45'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 20 & 45'!$B$146","v":{"v":0.32689038550000005,"d":"32.69%"}},{"v":0.32689038550000005,"d":"32.69%"}]
["Unifor Unit 1","L14",{"$f":"+'UF1 20 & 45'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 20 & 45'!$B$30","v":{"v":0.29961877600000003,"d":"29.96%"}},{"v":0.29961877600000003,"d":"29.96%"},{"$f":"+'UF1 20 & 45'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 20 & 45'!$B$69","v":{"v":0.31038045788235297,"d":"31.04%"}},{"v":0.31038045788235297,"d":"31.04%"},{"$f":"+'UF1 20 & 45'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 20 & 45'!$B$108","v":{"v":0.31374135550000004,"d":"31.37%"}},{"v":0.31374135550000004,"d":"31.37%"},{"$f":"+'UF1 20 & 45'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 20 & 45'!$B$147","v":{"v":0.3228023597352942,"d":"32.28%"}},{"v":0.3228023597352942,"d":"32.28%"}]
["Unifor Unit 1","L15",{"$f":"+'UF1 20 & 45'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 20 & 45'!$B$31","v":{"v":0.29640477511111113,"d":"29.64%"}},{"v":0.29640477511111113,"d":"29.64%"},{"$f":"+'UF1 20 & 45'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 20 & 45'!$B$70","v":{"v":0.3073635857777778,"d":"30.74%"}},{"v":0.3073635857777778,"d":"30.74%"},{"$f":"+'UF1 20 & 45'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 20 & 45'!$B$109","v":{"v":0.3106109439444445,"d":"31.06%"}},{"v":0.3106109439444445,"d":"31.06%"},{"$f":"+'UF1 20 & 45'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 20 & 45'!$B$148","v":{"v":0.31916855905555563,"d":"31.92%"}},{"v":0.31916855905555563,"d":"31.92%"}]
["Unifor Unit 1","L16",{"$f":"+'UF1 20 & 45'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 20 & 45'!$B$32","v":{"v":0.29341540589473686,"d":"29.34%"}},{"v":0.29341540589473686,"d":"29.34%"},{"$f":"+'UF1 20 & 45'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 20 & 45'!$B$71","v":{"v":0.3045089107368421,"d":"30.45%"}},{"v":0.3045089107368421,"d":"30.45%"},{"$f":"+'UF1 20 & 45'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 20 & 45'!$B$110","v":{"v":0.3077683651842106,"d":"30.78%"}},{"v":0.3077683651842106,"d":"30.78%"},{"$f":"+'UF1 20 & 45'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 20 & 45'!$B$149","v":{"v":0.31591726371052636,"d":"31.59%"}},{"v":0.31591726371052636,"d":"31.59%"}]
["Unifor Unit 1","L17",{"$f":"+'UF1 20 & 45'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 20 & 45'!$B$33","v":{"v":0.2907249736,"d":"29.07%"}},{"v":0.2907249736,"d":"29.07%"},{"$f":"+'UF1 20 & 45'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 20 & 45'!$B$72","v":{"v":0.3019073032,"d":"30.19%"}},{"v":0.3019073032,"d":"30.19%"},{"$f":"+'UF1 20 & 45'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 20 & 45'!$B$111","v":{"v":0.30506964430000005,"d":"30.51%"}},{"v":0.30506964430000005,"d":"30.51%"},{"$f":"+'UF1 20 & 45'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 20 & 45'!$B$150","v":{"v":0.3128830979000001,"d":"31.29%"}},{"v":0.3128830979000001,"d":"31.29%"}]
["Unifor Unit 1","L18",{"$f":"+'UF1 20 & 45'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 20 & 45'!$B$34","v":{"v":0.28817521295238097,"d":"28.82%"}},{"v":0.28817521295238097,"d":"28.82%"},{"$f":"+'UF1 20 & 45'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 20 & 45'!$B$73","v":{"v":0.2994379078095238,"d":"29.94%"}},{"v":0.2994379078095238,"d":"29.94%"},{"$f":"+'UF1 20 & 45'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 20 & 45'!$B$112","v":{"v":0.302512384452381,"d":"30.25%"}},{"v":0.302512384452381,"d":"30.25%"},{"$f":"+'UF1 20 & 45'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 20 & 45'!$B$151","v":{"v":0.30995376883333337,"d":"31.00%"}},{"v":0.30995376883333337,"d":"31.00%"}]
["Unifor Unit 1","L19",{"$f":"+'UF1 20 & 45'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 20 & 45'!$B$35","v":{"v":0.28585724872727275,"d":"28.59%"}},{"v":0.28585724872727275,"d":"28.59%"},{"$f":"+'UF1 20 & 45'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 20 & 45'!$B$74","v":{"v":0.2971930029090909,"d":"29.72%"}},{"v":0.2971930029090909,"d":"29.72%"},{"$f":"+'UF1 20 & 45'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 20 & 45'!$B$113","v":{"v":0.3001876027727273,"d":"30.02%"}},{"v":0.3001876027727273,"d":"30.02%"},{"$f":"+'UF1 20 & 45'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 20 & 45'!$B$152","v":{"v":0.3072907424090909,"d":"30.73%"}},{"v":0.3072907424090909,"d":"30.73%"}]
["Unifor Unit 1","L20",{"$f":"+'UF1 20 & 45'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 20 & 45'!$B$36","v":{"v":0.2837408466086957,"d":"28.37%"}},{"v":0.2837408466086957,"d":"28.37%"},{"$f":"+'UF1 20 & 45'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 20 & 45'!$B$75","v":{"v":0.2951433071304348,"d":"29.51%"}},{"v":0.2951433071304348,"d":"29.51%"},{"$f":"+'UF1 20 & 45'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 20 & 45'!$B$114","v":{"v":0.2980649760217392,"d":"29.81%"}},{"v":0.2980649760217392,"d":"29.81%"},{"$f":"+'UF1 20 & 45'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 20 & 45'!$B$153","v":{"v":0.3048592835000001,"d":"30.49%"}},{"v":0.3048592835000001,"d":"30.49%"}]
["Unifor Unit 1","L21",{"$f":"+'UF1 20 & 45'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 20 & 45'!$B$37","v":{"v":0.28180081133333335,"d":"28.18%"}},{"v":0.28180081133333335,"d":"28.18%"},{"$f":"+'UF1 20 & 45'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 20 & 45'!$B$76","v":{"v":0.29326441933333336,"d":"29.33%"}},{"v":0.29326441933333336,"d":"29.33%"},{"$f":"+'UF1 20 & 45'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 20 & 45'!$B$115","v":{"v":0.2961192348333334,"d":"29.61%"}},{"v":0.2961192348333334,"d":"29.61%"},{"$f":"+'UF1 20 & 45'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 20 & 45'!$B$154","v":{"v":0.3026304461666667,"d":"30.26%"}},{"v":0.3026304461666667,"d":"30.26%"}]
["Unifor Unit 1","L22",{"$f":"+'UF1 20 & 45'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 20 & 45'!$B$38","v":{"v":0.28001597888,"d":"28.00%"}},{"v":0.28001597888,"d":"28.00%"},{"$f":"+'UF1 20 & 45'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 20 & 45'!$B$77","v":{"v":0.29153584256000004,"d":"29.15%"}},{"v":0.29153584256000004,"d":"29.15%"},{"$f":"+'UF1 20 & 45'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 20 & 45'!$B$116","v":{"v":0.29432915294000006,"d":"29.43%"}},{"v":0.29432915294000006,"d":"29.43%"},{"$f":"+'UF1 20 & 45'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 20 & 45'!$B$155","v":{"v":0.30057991582,"d":"30.06%"}},{"v":0.30057991582,"d":"30.06%"}]
["Unifor Unit 1","L23",{"$f":"+'UF1 20 & 45'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 20 & 45'!$B$39","v":{"v":0.27836844123076926,"d":"27.84%"}},{"v":0.27836844123076926,"d":"27.84%"},{"$f":"+'UF1 20 & 45'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 20 & 45'!$B$78","v":{"v":0.28994023323076923,"d":"28.99%"}},{"v":0.28994023323076923,"d":"28.99%"},{"$f":"+'UF1 20 & 45'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 20 & 45'!$B$117","v":{"v":0.2926767696538462,"d":"29.27%"}},{"v":0.2926767696538462,"d":"29.27%"},{"$f":"+'UF1 20 & 45'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 20 & 45'!$B$156","v":{"v":0.29868711857692315,"d":"29.87%"}},{"v":0.29868711857692315,"d":"29.87%"}]
["Unifor Unit 1","L24",{"$f":"+'UF1 20 & 45'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 20 & 45'!$B$40","v":{"v":0.2768429434074074,"d":"27.68%"}},{"v":0.2768429434074074,"d":"27.68%"},{"$f":"+'UF1 20 & 45'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 20 & 45'!$B$79","v":{"v":0.2884628171851852,"d":"28.85%"}},{"v":0.2884628171851852,"d":"28.85%"},{"$f":"+'UF1 20 & 45'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 20 & 45'!$B$118","v":{"v":0.29114678512962966,"d":"29.11%"}},{"v":0.29114678512962966,"d":"29.11%"},{"$f":"+'UF1 20 & 45'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 20 & 45'!$B$157","v":{"v":0.2969345285370371,"d":"29.69%"}},{"v":0.2969345285370371,"d":"29.69%"}]
["Unifor Unit 1","L25",{"$f":"+'UF1 20 & 45'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 20 & 45'!$B$41","v":{"v":0.2754264097142858,"d":"27.54%"}},{"v":0.2754264097142858,"d":"27.54%"},{"$f":"+'UF1 20 & 45'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 20 & 45'!$B$80","v":{"v":0.2870909308571429,"d":"28.71%"}},{"v":0.2870909308571429,"d":"28.71%"},{"$f":"+'UF1 20 & 45'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 20 & 45'!$B$119","v":{"v":0.2897260852142857,"d":"28.97%"}},{"v":0.2897260852142857,"d":"28.97%"},{"$f":"+'UF1 20 & 45'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 20 & 45'!$B$158","v":{"v":0.2953071235,"d":"29.53%"}},{"v":0.2953071235,"d":"29.53%"}]
["Unifor Unit 1","L26",{"$f":"+'UF1 20 & 45'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 20 & 45'!$B$42","v":{"v":0.274107568,"d":"27.41%"}},{"v":0.274107568,"d":"27.41%"},{"$f":"+'UF1 20 & 45'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 20 & 45'!$B$81","v":{"v":0.2858136573793103,"d":"28.58%"}},{"v":0.2858136573793103,"d":"28.58%"},{"$f":"+'UF1 20 & 45'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 20 & 45'!$B$120","v":{"v":0.2884033646034483,"d":"28.84%"}},{"v":0.2884033646034483,"d":"28.84%"},{"$f":"+'UF1 20 & 45'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 20 & 45'!$B$159","v":{"v":0.2937919532931034,"d":"29.38%"}},{"v":0.2937919532931034,"d":"29.38%"}]
["Unifor Unit 1","L27",{"$f":"+'UF1 20 & 45'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 20 & 45'!$B$43","v":{"v":0.2728766490666667,"d":"27.29%"}},{"v":0.2728766490666667,"d":"27.29%"},{"$f":"+'UF1 20 & 45'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 20 & 45'!$B$82","v":{"v":0.28462153546666663,"d":"28.46%"}},{"v":0.28462153546666663,"d":"28.46%"},{"$f":"+'UF1 20 & 45'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 20 & 45'!$B$121","v":{"v":0.28716882536666666,"d":"28.72%"}},{"v":0.28716882536666666,"d":"28.72%"},{"$f":"+'UF1 20 & 45'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 20 & 45'!$B$160","v":{"v":0.29237779443333334,"d":"29.24%"}},{"v":0.29237779443333334,"d":"29.24%"}]
["Unifor Unit 1","L28",{"$f":"+'UF1 20 & 45'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 20 & 45'!$B$44","v":{"v":0.2717251442580645,"d":"27.17%"}},{"v":0.2717251442580645,"d":"27.17%"},{"$f":"+'UF1 20 & 45'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 20 & 45'!$B$83","v":{"v":0.2835063246451613,"d":"28.35%"}},{"v":0.2835063246451613,"d":"28.35%"},{"$f":"+'UF1 20 & 45'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 20 & 45'!$B$122","v":{"v":0.28601393382258067,"d":"28.60%"}},{"v":0.28601393382258067,"d":"28.60%"},{"$f":"+'UF1 20 & 45'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 20 & 45'!$B$161","v":{"v":0.29105487162903226,"d":"29.11%"}},{"v":0.29105487162903226,"d":"29.11%"}]
["Unifor Unit 1","L29",{"$f":"+'UF1 20 & 45'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 20 & 45'!$B$45","v":{"v":0.2706456085,"d":"27.06%"}},{"v":0.2706456085,"d":"27.06%"},{"$f":"+'UF1 20 & 45'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 20 & 45'!$B$84","v":{"v":0.2824608145,"d":"28.25%"}},{"v":0.2824608145,"d":"28.25%"},{"$f":"+'UF1 20 & 45'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 20 & 45'!$B$123","v":{"v":0.284931223,"d":"28.49%"}},{"v":0.284931223,"d":"28.49%"},{"$f":"+'UF1 20 & 45'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 20 & 45'!$B$162","v":{"v":0.2898146315,"d":"28.98%"}},{"v":0.2898146315,"d":"28.98%"}]
["Unifor Unit 1","L30",{"$f":"+'UF1 20 & 45'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 20 & 45'!$B$46","v":{"v":0.2696314991515152,"d":"26.96%"}},{"v":0.2696314991515152,"d":"26.96%"},{"$f":"+'UF1 20 & 45'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 20 & 45'!$B$85","v":{"v":0.28147866860606063,"d":"28.15%"}},{"v":0.28147866860606063,"d":"28.15%"},{"$f":"+'UF1 20 & 45'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 20 & 45'!$B$124","v":{"v":0.2839141310151515,"d":"28.39%"}},{"v":0.2839141310151515,"d":"28.39%"},{"$f":"+'UF1 20 & 45'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 20 & 45'!$B$163","v":{"v":0.2886495574393939,"d":"28.86%"}},{"v":0.2886495574393939,"d":"28.86%"}]
["Unifor Unit 1","L31",{"$f":"+'UF1 20 & 45'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 20 & 45'!$B$47","v":{"v":0.2686770432941176,"d":"26.87%"}},{"v":0.2686770432941176,"d":"26.87%"},{"$f":"+'UF1 20 & 45'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 20 & 45'!$B$86","v":{"v":0.28055429600000004,"d":"28.06%"}},{"v":0.28055429600000004,"d":"28.06%"},{"$f":"+'UF1 20 & 45'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 20 & 45'!$B$125","v":{"v":0.2829568679705882,"d":"28.30%"}},{"v":0.2829568679705882,"d":"28.30%"},{"$f":"+'UF1 20 & 45'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 20 & 45'!$B$164","v":{"v":0.28755301714705883,"d":"28.76%"}},{"v":0.28755301714705883,"d":"28.76%"}]
["Unifor Unit 1","L32",{"$f":"+'UF1 20 & 45'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 20 & 45'!$B$48","v":{"v":0.2677771277714286,"d":"26.78%"}},{"v":0.2677771277714286,"d":"26.78%"},{"$f":"+'UF1 20 & 45'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 20 & 45'!$B$87","v":{"v":0.2796827446857143,"d":"27.97%"}},{"v":0.2796827446857143,"d":"27.97%"},{"$f":"+'UF1 20 & 45'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 20 & 45'!$B$126","v":{"v":0.2820543056714286,"d":"28.21%"}},{"v":0.2820543056714286,"d":"28.21%"},{"$f":"+'UF1 20 & 45'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 20 & 45'!$B$165","v":{"v":0.2865191363,"d":"28.65%"}},{"v":0.2865191363,"d":"28.65%"}]
["Unifor Unit 1","L33",{"$f":"+'UF1 20 & 45'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 20 & 45'!$B$49","v":{"v":0.26692720755555555,"d":"26.69%"}},{"v":0.26692720755555555,"d":"26.69%"},{"$f":"+'UF1 20 & 45'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 20 & 45'!$B$88","v":{"v":0.2788596128888889,"d":"27.89%"}},{"v":0.2788596128888889,"d":"27.89%"},{"$f":"+'UF1 20 & 45'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 20 & 45'!$B$127","v":{"v":0.2812018857222222,"d":"28.12%"}},{"v":0.2812018857222222,"d":"28.12%"},{"$f":"+'UF1 20 & 45'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 20 & 45'!$B$166","v":{"v":0.28554269327777776,"d":"28.55%"}},{"v":0.28554269327777776,"d":"28.55%"}]
["Unifor Unit 1","L34",{"$f":"+'UF1 20 & 45'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 20 & 45'!$B$50","v":{"v":0.26612322897297297,"d":"26.61%"}},{"v":0.26612322897297297,"d":"26.61%"},{"$f":"+'UF1 20 & 45'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 20 & 45'!$B$89","v":{"v":0.2780809747027027,"d":"27.81%"}},{"v":0.2780809747027027,"d":"27.81%"},{"$f":"+'UF1 20 & 45'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 20 & 45'!$B$128","v":{"v":0.28039554252702703,"d":"28.04%"}},{"v":0.28039554252702703,"d":"28.04%"},{"$f":"+'UF1 20 & 45'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 20 & 45'!$B$167","v":{"v":0.28461903095945945,"d":"28.46%"}},{"v":0.28461903095945945,"d":"28.46%"}]
["Unifor Unit 1","L35",{"$f":"+'UF1 20 & 45'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 20 & 45'!$B$51","v":{"v":0.2653615650526316,"d":"26.54%"}},{"v":0.2653615650526316,"d":"26.54%"},{"$f":"+'UF1 20 & 45'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 20 & 45'!$B$90","v":{"v":0.27734331747368424,"d":"27.73%"}},{"v":0.27734331747368424,"d":"27.73%"},{"$f":"+'UF1 20 & 45'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 20 & 45'!$B$129","v":{"v":0.27963163844736844,"d":"27.96%"}},{"v":0.27963163844736844,"d":"27.96%"},{"$f":"+'UF1 20 & 45'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 20 & 45'!$B$168","v":{"v":0.2837439824473684,"d":"28.37%"}},{"v":0.2837439824473684,"d":"28.37%"}]
["Unifor Unit 1","L36",{"$f":"+'UF1 20 & 45'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 20 & 45'!$B$52","v":{"v":0.26463896082051286,"d":"26.46%"}},{"v":0.26463896082051286,"d":"26.46%"},{"$f":"+'UF1 20 & 45'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 20 & 45'!$B$91","v":{"v":0.2766434888205128,"d":"27.66%"}},{"v":0.2766434888205128,"d":"27.66%"},{"$f":"+'UF1 20 & 45'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 20 & 45'!$B$130","v":{"v":0.2789069089358974,"d":"27.89%"}},{"v":0.2789069089358974,"d":"27.89%"},{"$f":"+'UF1 20 & 45'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 20 & 45'!$B$169","v":{"v":0.2829138082179487,"d":"28.29%"}},{"v":0.2829138082179487,"d":"28.29%"}]
["Unifor Unit 1","L37",{"$f":"+'UF1 20 & 45'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 20 & 45'!$B$53","v":{"v":0.26378471480000004,"d":"26.38%"}},{"v":0.26378471480000004,"d":"26.38%"},{"$f":"+'UF1 20 & 45'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 20 & 45'!$B$92","v":{"v":0.2759786516,"d":"27.60%"}},{"v":0.2759786516,"d":"27.60%"},{"$f":"+'UF1 20 & 45'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 20 & 45'!$B$131","v":{"v":0.2782184159,"d":"27.82%"}},{"v":0.2782184159,"d":"27.82%"},{"$f":"+'UF1 20 & 45'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 20 & 45'!$B$170","v":{"v":0.28212514270000005,"d":"28.21%"}},{"v":0.28212514270000005,"d":"28.21%"}]
["Unifor Unit 1","L38",{"$f":"+C119","v":{"v":200000,"d":"200,000"}},{"$f":"+D119","v":{"v":0.26378471480000004,"d":"26.38%"}},{"v":0.26378471480000004,"d":"26.38%"},{"$f":"+F119","v":{"v":200000,"d":"200,000"}},{"$f":"+G119","v":{"v":0.2759786516,"d":"27.60%"}},{"v":0.2759786516,"d":"27.60%"},{"$f":"+I119","v":{"v":200000,"d":"200,000"}},{"$f":"+J119","v":{"v":0.2782184159,"d":"27.82%"}},{"v":0.2782184159,"d":"27.82%"},{"$f":"+L119","v":{"v":200000,"d":"200,000"}},{"$f":"+M119","v":{"v":0.28212514270000005,"d":"28.21%"}},{"v":0.28212514270000005,"d":"28.21%"}]
["Unifor Unit 1","L39",{"$f":"+C120","v":{"v":200000,"d":"200,000"}},{"v":0.26378471480000004,"d":"26.38%"},{"v":0.26378471480000004,"d":"26.38%"},{"$f":"+F120","v":{"v":200000,"d":"200,000"}},{"v":0.2759786516,"d":"27.60%"},{"v":0.2759786516,"d":"27.60%"},{"$f":"+I120","v":{"v":200000,"d":"200,000"}},{"v":0.2782184159,"d":"27.82%"},{"v":0.2782184159,"d":"27.82%"},{"$f":"+L120","v":{"v":200000,"d":"200,000"}},{"v":0.28212514270000005,"d":"28.21%"},{"v":0.28212514270000005,"d":"28.21%"}]
["Unifor Unit 1","L40",{"v":200000,"d":"200,000"},{"v":0.26378471480000004,"d":"26.38%"},{"v":0.26378471480000004,"d":"26.38%"},{"v":200000,"d":"200,000"},{"v":0.2759786516,"d":"27.60%"},{"v":0.2759786516,"d":"27.60%"},{"v":200000,"d":"200,000"},{"v":0.2782184159,"d":"27.82%"},{"v":0.2782184159,"d":"27.82%"},{"v":200000,"d":"200,000"},{"v":0.28212514270000005,"d":"28.21%"},{"v":0.28212514270000005,"d":"28.21%"}]
["Clinical Faculty","L1",{"$f":"+'CFA All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$17","v":{"v":0.36108558,"d":"36.11%"}},{"$f":"+D123","v":{"v":0.36108558,"d":"36.11%"}},{"$f":"+'CFA All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$56","v":{"v":0.36402390000000007,"d":"36.40%"}},{"$f":"+G123","v":{"v":0.36402390000000007,"d":"36.40%"}},{"$f":"+'CFA All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$95","v":{"v":0.37212174000000003,"d":"37.21%"}},{"$f":"+J123","v":{"v":0.37212174000000003,"d":"37.21%"}},{"$f":"+'CFA All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$134","v":{"v":0.39084558,"d":"39.08%"}},{"$f":"+M123","v":{"v":0.39084558,"d":"39.08%"}}]
["Clinical Faculty","L2",{"$f":"+'CFA All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$18","v":{"v":0.320965056,"d":"32.10%"}},{"$f":"+D124","v":{"v":0.320965056,"d":"32.10%"}},{"$f":"+'CFA All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$57","v":{"v":0.322541712,"d":"32.25%"}},{"$f":"+G124","v":{"v":0.322541712,"d":"32.25%"}},{"$f":"+'CFA All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$96","v":{"v":0.329019984,"d":"32.90%"}},{"$f":"+J124","v":{"v":0.329019984,"d":"32.90%"}},{"$f":"+'CFA All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$135","v":{"v":0.34599905599999997,"d":"34.60%"}},{"$f":"+M124","v":{"v":0.34599905599999997,"d":"34.60%"}}]
["Clinical Faculty","L3",{"$f":"+'CFA All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$19","v":{"v":0.29421804,"d":"29.42%"}},{"v":0.29421804,"d":"29.42%"},{"$f":"+'CFA All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$58","v":{"v":0.29488692000000005,"d":"29.49%"}},{"v":0.29488692000000005,"d":"29.49%"},{"$f":"+'CFA All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$97","v":{"v":0.30028548000000005,"d":"30.03%"}},{"v":0.30028548000000005,"d":"30.03%"},{"$f":"+'CFA All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$136","v":{"v":0.3161013733333333,"d":"31.61%"}},{"v":0.3161013733333333,"d":"31.61%"}]
["Clinical Faculty","L4",{"$f":"+'CFA All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$20","v":{"v":0.2751130285714286,"d":"27.51%"}},{"v":0.2751130285714286,"d":"27.51%"},{"$f":"+'CFA All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$59","v":{"v":0.2751334971428571,"d":"27.51%"}},{"v":0.2751334971428571,"d":"27.51%"},{"$f":"+'CFA All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$98","v":{"v":0.27976083428571424,"d":"27.98%"}},{"v":0.27976083428571424,"d":"27.98%"},{"$f":"+'CFA All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$137","v":{"v":0.2947458857142857,"d":"29.47%"}},{"v":0.2947458857142857,"d":"29.47%"}]
["Clinical Faculty","L5",{"$f":"+'CFA All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$21","v":{"v":0.26078427000000004,"d":"26.08%"}},{"v":0.26078427000000004,"d":"26.08%"},{"$f":"+'CFA All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$60","v":{"v":0.26031843000000005,"d":"26.03%"}},{"v":0.26031843000000005,"d":"26.03%"},{"$f":"+'CFA All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$99","v":{"v":0.26436735000000006,"d":"26.44%"}},{"v":0.26436735000000006,"d":"26.44%"},{"$f":"+'CFA All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$138","v":{"v":0.27872927000000003,"d":"27.87%"}},{"v":0.27872927000000003,"d":"27.87%"}]
["Clinical Faculty","L6",{"$f":"+'CFA All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$22","v":{"v":0.24963968000000003,"d":"24.96%"}},{"v":0.24963968000000003,"d":"24.96%"},{"$f":"+'CFA All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$61","v":{"v":0.2487956,"d":"24.88%"}},{"v":0.2487956,"d":"24.88%"},{"$f":"+'CFA All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$100","v":{"v":0.25239464000000006,"d":"25.24%"}},{"v":0.25239464000000006,"d":"25.24%"},{"$f":"+'CFA All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$139","v":{"v":0.26627190222222225,"d":"26.63%"}},{"v":0.26627190222222225,"d":"26.63%"}]
["Clinical Faculty","L7",{"$f":"+'CFA All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$23","v":{"v":0.240724008,"d":"24.07%"}},{"v":0.240724008,"d":"24.07%"},{"$f":"+'CFA All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$62","v":{"v":0.239577336,"d":"23.96%"}},{"v":0.239577336,"d":"23.96%"},{"$f":"+'CFA All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$101","v":{"v":0.24281647200000003,"d":"24.28%"}},{"v":0.24281647200000003,"d":"24.28%"},{"$f":"+'CFA All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$140","v":{"v":0.256306008,"d":"25.63%"}},{"v":0.256306008,"d":"25.63%"}]
["Clinical Faculty","L8",{"$f":"+'CFA All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$24","v":{"v":0.2315965210909091,"d":"23.16%"}},{"v":0.2315965210909091,"d":"23.16%"},{"$f":"+'CFA All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$63","v":{"v":0.23082180218181816,"d":"23.08%"}},{"v":0.23082180218181816,"d":"23.08%"},{"$f":"+'CFA All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$102","v":{"v":0.23431037236363636,"d":"23.43%"}},{"v":0.23431037236363636,"d":"23.43%"},{"$f":"+'CFA All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$141","v":{"v":0.2480265789090909,"d":"24.80%"}},{"v":0.2480265789090909,"d":"24.80%"}]
["Clinical Faculty","L9",{"$f":"+'CFA All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$25","v":{"v":0.22028654100000003,"d":"22.03%"}},{"v":0.22028654100000003,"d":"22.03%"},{"$f":"+'CFA All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$64","v":{"v":0.22015038200000003,"d":"22.02%"}},{"v":0.22015038200000003,"d":"22.02%"},{"$f":"+'CFA All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$103","v":{"v":0.22422736300000004,"d":"22.42%"}},{"v":0.22422736300000004,"d":"22.42%"},{"$f":"+'CFA All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$142","v":{"v":0.23831301066666669,"d":"23.83%"}},{"v":0.23831301066666669,"d":"23.83%"}]
["Clinical Faculty","L10",{"$f":"+'CFA All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$26","v":{"v":0.21071655784615387,"d":"21.07%"}},{"v":0.21071655784615387,"d":"21.07%"},{"$f":"+'CFA All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$65","v":{"v":0.21037164184615387,"d":"21.04%"}},{"v":0.21037164184615387,"d":"21.04%"},{"$f":"+'CFA All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$104","v":{"v":0.21413500892307694,"d":"21.41%"}},{"v":0.21413500892307694,"d":"21.41%"},{"$f":"+'CFA All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$143","v":{"v":0.22713714523076925,"d":"22.71%"}},{"v":0.22713714523076925,"d":"22.71%"}]
["Clinical Faculty","L11",{"$f":"+'CFA All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$27","v":{"v":0.20251371514285715,"d":"20.25%"}},{"v":0.20251371514285715,"d":"20.25%"},{"$f":"+'CFA All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$66","v":{"v":0.2019898645714286,"d":"20.20%"}},{"v":0.2019898645714286,"d":"20.20%"},{"$f":"+'CFA All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$105","v":{"v":0.20548441971428572,"d":"20.55%"}},{"v":0.20548441971428572,"d":"20.55%"},{"$f":"+'CFA All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$144","v":{"v":0.217557832,"d":"21.76%"}},{"v":0.217557832,"d":"21.76%"}]
["Clinical Faculty","L12",{"$f":"+'CFA All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$28","v":{"v":0.1954045848,"d":"19.54%"}},{"v":0.1954045848,"d":"19.54%"},{"$f":"+'CFA All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$67","v":{"v":0.1947256576,"d":"19.47%"}},{"v":0.1947256576,"d":"19.47%"},{"$f":"+'CFA All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$106","v":{"v":0.1979872424,"d":"19.80%"}},{"v":0.1979872424,"d":"19.80%"},{"$f":"+'CFA All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$145","v":{"v":0.20925576053333333,"d":"20.93%"}},{"v":0.20925576053333333,"d":"20.93%"}]
["Clinical Faculty","L13",{"$f":"+'CFA All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$29","v":{"v":0.18918409575,"d":"18.92%"}},{"v":0.18918409575,"d":"18.92%"},{"$f":"+'CFA All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$68","v":{"v":0.1883694765,"d":"18.84%"}},{"v":0.1883694765,"d":"18.84%"},{"$f":"+'CFA All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$107","v":{"v":0.19142721225,"d":"19.14%"}},{"v":0.19142721225,"d":"19.14%"},{"$f":"+'CFA All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$146","v":{"v":0.20199144799999996,"d":"20.20%"}},{"v":0.20199144799999996,"d":"20.20%"}]
["Clinical Faculty","L14",{"$f":"+'CFA All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$30","v":{"v":0.1836954289411765,"d":"18.37%"}},{"v":0.1836954289411765,"d":"18.37%"},{"$f":"+'CFA All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$69","v":{"v":0.18276108141176473,"d":"18.28%"}},{"v":0.18276108141176473,"d":"18.28%"},{"$f":"+'CFA All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$108","v":{"v":0.1856389503529412,"d":"18.56%"}},{"v":0.1856389503529412,"d":"18.56%"},{"$f":"+'CFA All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$147","v":{"v":0.19558176047058823,"d":"19.56%"}},{"v":0.19558176047058823,"d":"19.56%"}]
["Clinical Faculty","L15",{"$f":"+'CFA All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$31","v":{"v":0.17873661400000002,"d":"17.87%"}},{"v":0.17873661400000002,"d":"17.87%"},{"$f":"+'CFA All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$70","v":{"v":0.17777584133333335,"d":"17.78%"}},{"v":0.17777584133333335,"d":"17.78%"},{"$f":"+'CFA All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$109","v":{"v":0.1804938286666667,"d":"18.05%"}},{"v":0.1804938286666667,"d":"18.05%"},{"$f":"+'CFA All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$148","v":{"v":0.18988426044444442,"d":"18.99%"}},{"v":0.18988426044444442,"d":"18.99%"}]
["Clinical Faculty","L16",{"$f":"+'CFA All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$32","v":{"v":0.17418609536842108,"d":"17.42%"}},{"v":0.17418609536842108,"d":"17.42%"},{"$f":"+'CFA All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$71","v":{"v":0.1731599949473684,"d":"17.32%"}},{"v":0.1731599949473684,"d":"17.32%"},{"$f":"+'CFA All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$110","v":{"v":0.17584861452631584,"d":"17.58%"}},{"v":0.17584861452631584,"d":"17.58%"},{"$f":"+'CFA All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$149","v":{"v":0.18478649726315788,"d":"18.48%"}},{"v":0.18478649726315788,"d":"18.48%"}]
["Clinical Faculty","L17",{"$f":"+'CFA All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$33","v":{"v":0.1700906286,"d":"17.01%"}},{"v":0.1700906286,"d":"17.01%"},{"$f":"+'CFA All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$72","v":{"v":0.1689733332,"d":"16.90%"}},{"v":0.1689733332,"d":"16.90%"},{"$f":"+'CFA All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$111","v":{"v":0.17152752180000003,"d":"17.15%"}},{"v":0.17152752180000003,"d":"17.15%"},{"$f":"+'CFA All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$150","v":{"v":0.1800905104,"d":"18.01%"}},{"v":0.1800905104,"d":"18.01%"}]
["Clinical Faculty","L18",{"$f":"+'CFA All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$34","v":{"v":0.16626964628571428,"d":"16.63%"}},{"v":0.16626964628571428,"d":"16.63%"},{"$f":"+'CFA All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$73","v":{"v":0.1650698411428571,"d":"16.51%"}},{"v":0.1650698411428571,"d":"16.51%"},{"$f":"+'CFA All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$112","v":{"v":0.16750240171428574,"d":"16.75%"}},{"v":0.16750240171428574,"d":"16.75%"},{"$f":"+'CFA All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$151","v":{"v":0.17565762895238093,"d":"17.57%"}},{"v":0.17565762895238093,"d":"17.57%"}]
["Clinical Faculty","L19",{"$f":"+'CFA All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$35","v":{"v":0.16279602599999998,"d":"16.28%"}},{"v":0.16279602599999998,"d":"16.28%"},{"$f":"+'CFA All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$74","v":{"v":0.16152121199999997,"d":"16.15%"}},{"v":0.16152121199999997,"d":"16.15%"},{"$f":"+'CFA All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$113","v":{"v":0.16384320163636368,"d":"16.38%"}},{"v":0.16384320163636368,"d":"16.38%"},{"$f":"+'CFA All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$152","v":{"v":0.17162773672727272,"d":"17.16%"}},{"v":0.17162773672727272,"d":"17.16%"}]
["Clinical Faculty","L20",{"$f":"+'CFA All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$36","v":{"v":0.1596244596521739,"d":"15.96%"}},{"v":0.1596244596521739,"d":"15.96%"},{"$f":"+'CFA All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$75","v":{"v":0.1582811593043478,"d":"15.83%"}},{"v":0.1582811593043478,"d":"15.83%"},{"$f":"+'CFA All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$114","v":{"v":0.16050219286956524,"d":"16.05%"}},{"v":0.16050219286956524,"d":"16.05%"},{"$f":"+'CFA All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$153","v":{"v":0.16794826991304346,"d":"16.79%"}},{"v":0.16794826991304346,"d":"16.79%"}]
["Clinical Faculty","L21",{"$f":"+'CFA All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$37","v":{"v":0.1567171905,"d":"15.67%"}},{"v":0.1567171905,"d":"15.67%"},{"$f":"+'CFA All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$76","v":{"v":0.15531111099999997,"d":"15.53%"}},{"v":0.15531111099999997,"d":"15.53%"},{"$f":"+'CFA All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$115","v":{"v":0.15743960150000003,"d":"15.74%"}},{"v":0.15743960150000003,"d":"15.74%"},{"$f":"+'CFA All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$154","v":{"v":0.16457542533333333,"d":"16.46%"}},{"v":0.16457542533333333,"d":"16.46%"}]
["Clinical Faculty","L22",{"$f":"+'CFA All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$38","v":{"v":0.15404250288000002,"d":"15.40%"}},{"v":0.15404250288000002,"d":"15.40%"},{"$f":"+'CFA All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$77","v":{"v":0.15257866656,"d":"15.26%"}},{"v":0.15257866656,"d":"15.26%"},{"$f":"+'CFA All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$116","v":{"v":0.15462201744000004,"d":"15.46%"}},{"v":0.15462201744000004,"d":"15.46%"},{"$f":"+'CFA All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$155","v":{"v":0.16147240831999998,"d":"16.15%"}},{"v":0.16147240831999998,"d":"16.15%"}]
["Clinical Faculty","L23",{"$f":"+'CFA All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$39","v":{"v":0.15157356046153847,"d":"15.16%"}},{"v":0.15157356046153847,"d":"15.16%"},{"$f":"+'CFA All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$78","v":{"v":0.15005641015384613,"d":"15.01%"}},{"v":0.15005641015384613,"d":"15.01%"},{"$f":"+'CFA All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$117","v":{"v":0.15202117061538464,"d":"15.20%"}},{"v":0.15202117061538464,"d":"15.20%"},{"$f":"+'CFA All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$156","v":{"v":0.1586080849230769,"d":"15.86%"}},{"v":0.1586080849230769,"d":"15.86%"}]
["Clinical Faculty","L24",{"$f":"+'CFA All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$40","v":{"v":0.14928750266666668,"d":"14.93%"}},{"v":0.14928750266666668,"d":"14.93%"},{"$f":"+'CFA All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$79","v":{"v":0.14772098755555554,"d":"14.77%"}},{"v":0.14772098755555554,"d":"14.77%"},{"$f":"+'CFA All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$118","v":{"v":0.14961297911111113,"d":"14.96%"}},{"v":0.14961297911111113,"d":"14.96%"},{"$f":"+'CFA All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$157","v":{"v":0.15595593362962962,"d":"15.60%"}},{"v":0.15595593362962962,"d":"15.60%"}]
["Clinical Faculty","L25",{"$f":"+'CFA All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$41","v":{"v":0.14716473471428573,"d":"14.72%"}},{"v":0.14716473471428573,"d":"14.72%"},{"$f":"+'CFA All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$80","v":{"v":0.14555238085714284,"d":"14.56%"}},{"v":0.14555238085714284,"d":"14.56%"},{"$f":"+'CFA All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$119","v":{"v":0.14737680128571432,"d":"14.74%"}},{"v":0.14737680128571432,"d":"14.74%"},{"$f":"+'CFA All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$158","v":{"v":0.1534932217142857,"d":"15.35%"}},{"v":0.1534932217142857,"d":"15.35%"}]
["Clinical Faculty","L26",{"$f":"+'CFA All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$42","v":{"v":0.14518836455172415,"d":"14.52%"}},{"v":0.14518836455172415,"d":"14.52%"},{"$f":"+'CFA All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$81","v":{"v":0.1435333332413793,"d":"14.35%"}},{"v":0.1435333332413793,"d":"14.35%"},{"$f":"+'CFA All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$120","v":{"v":0.14529484262068967,"d":"14.53%"}},{"v":0.14529484262068967,"d":"14.53%"},{"$f":"+'CFA All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$159","v":{"v":0.15120035199999998,"d":"15.12%"}},{"v":0.15120035199999998,"d":"15.12%"}]
["Clinical Faculty","L27",{"$f":"+'CFA All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$43","v":{"v":0.14334375240000002,"d":"14.33%"}},{"v":0.14334375240000002,"d":"14.33%"},{"$f":"+'CFA All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$82","v":{"v":0.14164888879999998,"d":"14.16%"}},{"v":0.14164888879999998,"d":"14.16%"},{"$f":"+'CFA All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$121","v":{"v":0.14335168120000003,"d":"14.34%"}},{"v":0.14335168120000003,"d":"14.34%"},{"$f":"+'CFA All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$160","v":{"v":0.14906034026666665,"d":"14.91%"}},{"v":0.14906034026666665,"d":"14.91%"}]
["Clinical Faculty","L28",{"$f":"+'CFA All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$44","v":{"v":0.14161814748387097,"d":"14.16%"}},{"v":0.14161814748387097,"d":"14.16%"},{"$f":"+'CFA All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$83","v":{"v":0.13988602141935483,"d":"13.99%"}},{"v":0.13988602141935483,"d":"13.99%"},{"$f":"+'CFA All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$122","v":{"v":0.14153388503225808,"d":"14.15%"}},{"v":0.14153388503225808,"d":"14.15%"},{"$f":"+'CFA All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$161","v":{"v":0.1470583938064516,"d":"14.71%"}},{"v":0.1470583938064516,"d":"14.71%"}]
["Clinical Faculty","L29",{"$f":"+'CFA All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$45","v":{"v":0.14000039287500002,"d":"14.00%"}},{"v":0.14000039287500002,"d":"14.00%"},{"$f":"+'CFA All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$84","v":{"v":0.13823333324999998,"d":"13.82%"}},{"v":0.13823333324999998,"d":"13.82%"},{"$f":"+'CFA All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$123","v":{"v":0.139829701125,"d":"13.98%"}},{"v":0.139829701125,"d":"13.98%"},{"$f":"+'CFA All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$162","v":{"v":0.14518156899999998,"d":"14.52%"}},{"v":0.14518156899999998,"d":"14.52%"}]
["Clinical Faculty","L30",{"$f":"+'CFA All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$46","v":{"v":0.13783710521212122,"d":"13.78%"}},{"v":0.13783710521212122,"d":"13.78%"},{"$f":"+'CFA All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$85","v":{"v":0.13664474739393936,"d":"13.66%"}},{"v":0.13664474739393936,"d":"13.66%"},{"$f":"+'CFA All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$124","v":{"v":0.1382288010909091,"d":"13.82%"}},{"v":0.1382288010909091,"d":"13.82%"},{"$f":"+'CFA All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$163","v":{"v":0.14341849115151514,"d":"14.34%"}},{"v":0.14341849115151514,"d":"14.34%"}]
["Clinical Faculty","L31",{"$f":"+'CFA All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$47","v":{"v":0.13565071976470588,"d":"13.57%"}},{"v":0.13565071976470588,"d":"13.57%"},{"$f":"+'CFA All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$86","v":{"v":0.13430960776470588,"d":"13.43%"}},{"v":0.13430960776470588,"d":"13.43%"},{"$f":"+'CFA All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$125","v":{"v":0.13647707164705883,"d":"13.65%"}},{"v":0.13647707164705883,"d":"13.65%"},{"$f":"+'CFA All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$164","v":{"v":0.14175912376470587,"d":"14.18%"}},{"v":0.14175912376470587,"d":"14.18%"}]
["Clinical Faculty","L32",{"$f":"+'CFA All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$48","v":{"v":0.13358927062857143,"d":"13.36%"}},{"v":0.13358927062857143,"d":"13.36%"},{"$f":"+'CFA All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$87","v":{"v":0.13210790468571426,"d":"13.21%"}},{"v":0.13210790468571426,"d":"13.21%"},{"$f":"+'CFA All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$126","v":{"v":0.13421344102857144,"d":"13.42%"}},{"v":0.13421344102857144,"d":"13.42%"},{"$f":"+'CFA All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$165","v":{"v":0.13975257737142857,"d":"13.98%"}},{"v":0.13975257737142857,"d":"13.98%"}]
["Clinical Faculty","L33",{"$f":"+'CFA All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$49","v":{"v":0.13164234644444445,"d":"13.16%"}},{"v":0.13164234644444445,"d":"13.16%"},{"$f":"+'CFA All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$88","v":{"v":0.13002851844444444,"d":"13.00%"}},{"v":0.13002851844444444,"d":"13.00%"},{"$f":"+'CFA All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$127","v":{"v":0.13207556766666664,"d":"13.21%"}},{"v":0.13207556766666664,"d":"13.21%"},{"$f":"+'CFA All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$166","v":{"v":0.13746083911111112,"d":"13.75%"}},{"v":0.13746083911111112,"d":"13.75%"}]
["Clinical Faculty","L34",{"$f":"+'CFA All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$50","v":{"v":0.12980066140540542,"d":"12.98%"}},{"v":0.12980066140540542,"d":"12.98%"},{"$f":"+'CFA All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$89","v":{"v":0.12806153145945945,"d":"12.81%"}},{"v":0.12806153145945945,"d":"12.81%"},{"$f":"+'CFA All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$128","v":{"v":0.13005325502702703,"d":"13.01%"}},{"v":0.13005325502702703,"d":"13.01%"},{"$f":"+'CFA All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$167","v":{"v":0.1352929785945946,"d":"13.53%"}},{"v":0.1352929785945946,"d":"13.53%"}]
["Clinical Faculty","L35",{"$f":"+'CFA All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$51","v":{"v":0.12805590715789475,"d":"12.81%"}},{"v":0.12805590715789475,"d":"12.81%"},{"$f":"+'CFA All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$90","v":{"v":0.12619807010526315,"d":"12.62%"}},{"v":0.12619807010526315,"d":"12.62%"},{"$f":"+'CFA All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$129","v":{"v":0.12813737989473684,"d":"12.81%"}},{"v":0.12813737989473684,"d":"12.81%"},{"$f":"+'CFA All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$168","v":{"v":0.133239216,"d":"13.32%"}},{"v":0.133239216,"d":"13.32%"}]
["Clinical Faculty","L36",{"$f":"+'CFA All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$52","v":{"v":0.1264006274871795,"d":"12.64%"}},{"v":0.1264006274871795,"d":"12.64%"},{"$f":"+'CFA All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$91","v":{"v":0.12443017087179485,"d":"12.44%"}},{"v":0.12443017087179485,"d":"12.44%"},{"$f":"+'CFA All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$130","v":{"v":0.12631975476923077,"d":"12.63%"}},{"v":0.12631975476923077,"d":"12.63%"},{"$f":"+'CFA All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$169","v":{"v":0.13129077456410257,"d":"13.13%"}},{"v":0.13129077456410257,"d":"13.13%"}]
["Clinical Faculty","L37",{"$f":"+'CFA All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$53","v":{"v":0.1248281118,"d":"12.48%"}},{"v":0.1248281118,"d":"12.48%"},{"$f":"+'CFA All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$92","v":{"v":0.12275066659999999,"d":"12.28%"}},{"v":0.12275066659999999,"d":"12.28%"},{"$f":"+'CFA All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$131","v":{"v":0.1245930109,"d":"12.46%"}},{"v":0.1245930109,"d":"12.46%"},{"$f":"+'CFA All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$170","v":{"v":0.1294397552,"d":"12.94%"}},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Faculty","L38",{"$f":"+C159","v":{"v":200000,"d":"200,000"}},{"$f":"+D159","v":{"v":0.1248281118,"d":"12.48%"}},{"v":0.1248281118,"d":"12.48%"},{"$f":"+F159","v":{"v":200000,"d":"200,000"}},{"$f":"+G159","v":{"v":0.12275066659999999,"d":"12.28%"}},{"v":0.12275066659999999,"d":"12.28%"},{"$f":"+I159","v":{"v":200000,"d":"200,000"}},{"$f":"+J159","v":{"v":0.1245930109,"d":"12.46%"}},{"v":0.1245930109,"d":"12.46%"},{"$f":"+L159","v":{"v":200000,"d":"200,000"}},{"$f":"+M159","v":{"v":0.1294397552,"d":"12.94%"}},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Faculty","L39",{"$f":"+C160","v":{"v":200000,"d":"200,000"}},{"v":0.1248281118,"d":"12.48%"},{"v":0.1248281118,"d":"12.48%"},{"$f":"+F160","v":{"v":200000,"d":"200,000"}},{"v":0.12275066659999999,"d":"12.28%"},{"v":0.12275066659999999,"d":"12.28%"},{"$f":"+I160","v":{"v":200000,"d":"200,000"}},{"v":0.1245930109,"d":"12.46%"},{"v":0.1245930109,"d":"12.46%"},{"$f":"+L160","v":{"v":200000,"d":"200,000"}},{"v":0.1294397552,"d":"12.94%"},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Faculty","L40",{"v":200000,"d":"200,000"},{"v":0.1248281118,"d":"12.48%"},{"v":0.1248281118,"d":"12.48%"},{"v":200000,"d":"200,000"},{"v":0.12275066659999999,"d":"12.28%"},{"v":0.12275066659999999,"d":"12.28%"},{"v":200000,"d":"200,000"},{"v":0.1245930109,"d":"12.46%"},{"v":0.1245930109,"d":"12.46%"},{"v":200000,"d":"200,000"},{"v":0.1294397552,"d":"12.94%"},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Fellows","L1",{"$f":"+'CLF All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$17","v":{"v":0.19264786,"d":"19.26%"}},{"$f":"+D163","v":{"v":0.19264786,"d":"19.26%"}},{"$f":"+'CLF All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$56","v":{"v":0.19481498,"d":"19.48%"}},{"$f":"+G163","v":{"v":0.19481498,"d":"19.48%"}},{"$f":"+'CLF All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$95","v":{"v":0.19891142,"d":"19.89%"}},{"$f":"+J163","v":{"v":0.19891142,"d":"19.89%"}},{"$f":"+'CLF All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$134","v":{"v":0.21246206,"d":"21.25%"}},{"$f":"+M163","v":{"v":0.21246206,"d":"21.25%"}}]
["Clinical Fellows","L2",{"$f":"+'CLF All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$18","v":{"v":0.17468764,"d":"17.47%"}},{"v":0.17468764,"d":"17.47%"},{"$f":"+'CLF All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$57","v":{"v":0.176171336,"d":"17.62%"}},{"v":0.176171336,"d":"17.62%"},{"$f":"+'CLF All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$96","v":{"v":0.179448488,"d":"17.94%"}},{"v":0.179448488,"d":"17.94%"},{"$f":"+'CLF All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$135","v":{"v":0.19228900000000002,"d":"19.23%"}},{"v":0.19228900000000002,"d":"19.23%"}]
["Clinical Fellows","L3",{"$f":"+'CLF All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$19","v":{"v":0.16271416000000002,"d":"16.27%"}},{"v":0.16271416000000002,"d":"16.27%"},{"$f":"+'CLF All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$58","v":{"v":0.16374224,"d":"16.37%"}},{"v":0.16374224,"d":"16.37%"},{"$f":"+'CLF All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$97","v":{"v":0.16647320000000002,"d":"16.65%"}},{"v":0.16647320000000002,"d":"16.65%"},{"$f":"+'CLF All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$136","v":{"v":0.17884029333333334,"d":"17.88%"}},{"v":0.17884029333333334,"d":"17.88%"}]
["Clinical Fellows","L4",{"$f":"+'CLF All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$20","v":{"v":0.15416167428571428,"d":"15.42%"}},{"v":0.15416167428571428,"d":"15.42%"},{"$f":"+'CLF All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$59","v":{"v":0.15486431428571426,"d":"15.49%"}},{"v":0.15486431428571426,"d":"15.49%"},{"$f":"+'CLF All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$98","v":{"v":0.15720513714285714,"d":"15.72%"}},{"v":0.15720513714285714,"d":"15.72%"},{"$f":"+'CLF All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$137","v":{"v":0.16923407428571427,"d":"16.92%"}},{"v":0.16923407428571427,"d":"16.92%"}]
["Clinical Fellows","L5",{"$f":"+'CLF All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$21","v":{"v":0.14774731,"d":"14.77%"}},{"v":0.14774731,"d":"14.77%"},{"$f":"+'CLF All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$60","v":{"v":0.14820587,"d":"14.82%"}},{"v":0.14820587,"d":"14.82%"},{"$f":"+'CLF All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$99","v":{"v":0.15025409,"d":"15.03%"}},{"v":0.15025409,"d":"15.03%"},{"$f":"+'CLF All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$138","v":{"v":0.16202940999999998,"d":"16.20%"}},{"v":0.16202940999999998,"d":"16.20%"}]
["Clinical Fellows","L6",{"$f":"+'CLF All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$22","v":{"v":0.14275836,"d":"14.28%"}},{"v":0.14275836,"d":"14.28%"},{"$f":"+'CLF All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$61","v":{"v":0.14302708,"d":"14.30%"}},{"v":0.14302708,"d":"14.30%"},{"$f":"+'CLF All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$100","v":{"v":0.14484771999999999,"d":"14.48%"}},{"v":0.14484771999999999,"d":"14.48%"},{"$f":"+'CLF All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$139","v":{"v":0.15642578222222223,"d":"15.64%"}},{"v":0.15642578222222223,"d":"15.64%"}]
["Clinical Fellows","L7",{"$f":"+'CLF All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$23","v":{"v":0.1387672,"d":"13.88%"}},{"v":0.1387672,"d":"13.88%"},{"$f":"+'CLF All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$62","v":{"v":0.138884048,"d":"13.89%"}},{"v":0.138884048,"d":"13.89%"},{"$f":"+'CLF All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$101","v":{"v":0.14052262399999998,"d":"14.05%"}},{"v":0.14052262399999998,"d":"14.05%"},{"$f":"+'CLF All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$140","v":{"v":0.15194288,"d":"15.19%"}},{"v":0.15194288,"d":"15.19%"}]
["Clinical Fellows","L8",{"$f":"+'CLF All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$24","v":{"v":0.13340181454545455,"d":"13.34%"}},{"v":0.13340181454545455,"d":"13.34%"},{"$f":"+'CLF All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$63","v":{"v":0.13410651272727273,"d":"13.41%"}},{"v":0.13410651272727273,"d":"13.41%"},{"$f":"+'CLF All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$102","v":{"v":0.13621823636363636,"d":"13.62%"}},{"v":0.13621823636363636,"d":"13.62%"},{"$f":"+'CLF All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$141","v":{"v":0.1481314872727273,"d":"14.81%"}},{"v":0.1481314872727273,"d":"14.81%"}]
["Clinical Fellows","L9",{"$f":"+'CLF All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$25","v":{"v":0.12453722666666665,"d":"12.45%"}},{"v":0.12453722666666665,"d":"12.45%"},{"$f":"+'CLF All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$64","v":{"v":0.12606903333333336,"d":"12.61%"}},{"v":0.12606903333333336,"d":"12.61%"},{"$f":"+'CLF All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$103","v":{"v":0.12907728000000002,"d":"12.91%"}},{"v":0.12907728000000002,"d":"12.91%"},{"$f":"+'CLF All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$142","v":{"v":0.14170359333333335,"d":"14.17%"}},{"v":0.14170359333333335,"d":"14.17%"}]
["Clinical Fellows","L10",{"$f":"+'CLF All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$26","v":{"v":0.11703642153846154,"d":"11.70%"}},{"v":0.11703642153846154,"d":"11.70%"},{"$f":"+'CLF All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$65","v":{"v":0.11835424307692309,"d":"11.84%"}},{"v":0.11835424307692309,"d":"11.84%"},{"$f":"+'CLF All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$104","v":{"v":0.12113108615384617,"d":"12.11%"}},{"v":0.12113108615384617,"d":"12.11%"},{"$f":"+'CLF All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$143","v":{"v":0.13278614461538463,"d":"13.28%"}},{"v":0.13278614461538463,"d":"13.28%"}]
["Clinical Fellows","L11",{"$f":"+'CLF All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$27","v":{"v":0.11060716,"d":"11.06%"}},{"v":0.11060716,"d":"11.06%"},{"$f":"+'CLF All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$66","v":{"v":0.11174156571428573,"d":"11.17%"}},{"v":0.11174156571428573,"d":"11.17%"},{"$f":"+'CLF All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$105","v":{"v":0.11432006285714286,"d":"11.43%"}},{"v":0.11432006285714286,"d":"11.43%"},{"$f":"+'CLF All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$144","v":{"v":0.12514261714285715,"d":"12.51%"}},{"v":0.12514261714285715,"d":"12.51%"}]
["Clinical Fellows","L12",{"$f":"+'CLF All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$28","v":{"v":0.10503513333333332,"d":"10.50%"}},{"v":0.10503513333333332,"d":"10.50%"},{"$f":"+'CLF All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$67","v":{"v":0.10601057866666667,"d":"10.60%"}},{"v":0.10601057866666667,"d":"10.60%"},{"$f":"+'CLF All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$106","v":{"v":0.108417176,"d":"10.84%"}},{"v":0.108417176,"d":"10.84%"},{"$f":"+'CLF All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$145","v":{"v":0.11851822666666667,"d":"11.85%"}},{"v":0.11851822666666667,"d":"11.85%"}]
["Clinical Fellows","L13",{"$f":"+'CLF All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$29","v":{"v":0.10015961,"d":"10.02%"}},{"v":0.10015961,"d":"10.02%"},{"$f":"+'CLF All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$68","v":{"v":0.10099596500000001,"d":"10.10%"}},{"v":0.10099596500000001,"d":"10.10%"},{"$f":"+'CLF All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$107","v":{"v":0.10325215,"d":"10.33%"}},{"v":0.10325215,"d":"10.33%"},{"$f":"+'CLF All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$146","v":{"v":0.112721885,"d":"11.27%"}},{"v":0.112721885,"d":"11.27%"}]
["Clinical Fellows","L14",{"$f":"+'CLF All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$30","v":{"v":0.09585767764705881,"d":"9.59%"}},{"v":0.09585767764705881,"d":"9.59%"},{"$f":"+'CLF All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$69","v":{"v":0.09657130588235296,"d":"9.66%"}},{"v":0.09657130588235296,"d":"9.66%"},{"$f":"+'CLF All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$108","v":{"v":0.09869477411764706,"d":"9.87%"}},{"v":0.09869477411764706,"d":"9.87%"},{"$f":"+'CLF All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$147","v":{"v":0.10760746588235295,"d":"10.76%"}},{"v":0.10760746588235295,"d":"10.76%"}]
["Clinical Fellows","L15",{"$f":"+'CLF All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$31","v":{"v":0.09195373777777778,"d":"9.20%"}},{"v":0.09195373777777778,"d":"9.20%"},{"$f":"+'CLF All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$70","v":{"v":0.09263827555555557,"d":"9.26%"}},{"v":0.09263827555555557,"d":"9.26%"},{"$f":"+'CLF All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$109","v":{"v":0.09464377333333335,"d":"9.46%"}},{"v":0.09464377333333335,"d":"9.46%"},{"$f":"+'CLF All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$148","v":{"v":0.10306131555555556,"d":"10.31%"}},{"v":0.10306131555555556,"d":"10.31%"}]
["Clinical Fellows","L16",{"$f":"+'CLF All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$32","v":{"v":0.08834705473684211,"d":"8.83%"}},{"v":0.08834705473684211,"d":"8.83%"},{"$f":"+'CLF All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$71","v":{"v":0.08896388000000001,"d":"8.90%"}},{"v":0.08896388000000001,"d":"8.90%"},{"$f":"+'CLF All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$110","v":{"v":0.09097750947368421,"d":"9.10%"}},{"v":0.09097750947368421,"d":"9.10%"},{"$f":"+'CLF All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$149","v":{"v":0.09899370736842106,"d":"9.90%"}},{"v":0.09899370736842106,"d":"9.90%"}]
["Clinical Fellows","L17",{"$f":"+'CLF All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$33","v":{"v":0.08510103999999999,"d":"8.51%"}},{"v":0.08510103999999999,"d":"8.51%"},{"$f":"+'CLF All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$72","v":{"v":0.08562452400000001,"d":"8.56%"}},{"v":0.08562452400000001,"d":"8.56%"},{"$f":"+'CLF All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$111","v":{"v":0.08753747199999999,"d":"8.75%"}},{"v":0.08753747199999999,"d":"8.75%"},{"$f":"+'CLF All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$150","v":{"v":0.09522486,"d":"9.52%"}},{"v":0.09522486,"d":"9.52%"}]
["Clinical Fellows","L18",{"$f":"+'CLF All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$34","v":{"v":0.08204860952380952,"d":"8.20%"}},{"v":0.08204860952380952,"d":"8.20%"},{"$f":"+'CLF All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$73","v":{"v":0.0824876419047619,"d":"8.25%"}},{"v":0.0824876419047619,"d":"8.25%"},{"$f":"+'CLF All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$112","v":{"v":0.08430949714285714,"d":"8.43%"}},{"v":0.08430949714285714,"d":"8.43%"},{"$f":"+'CLF All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$151","v":{"v":0.09163081904761904,"d":"9.16%"}},{"v":0.09163081904761904,"d":"9.16%"}]
["Clinical Fellows","L19",{"$f":"+'CLF All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$35","v":{"v":0.07927367272727272,"d":"7.93%"}},{"v":0.07927367272727272,"d":"7.93%"},{"$f":"+'CLF All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$74","v":{"v":0.07963593090909091,"d":"7.96%"}},{"v":0.07963593090909091,"d":"7.96%"},{"$f":"+'CLF All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$113","v":{"v":0.08137497454545455,"d":"8.14%"}},{"v":0.08137497454545455,"d":"8.14%"},{"$f":"+'CLF All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$152","v":{"v":0.08836350909090908,"d":"8.84%"}},{"v":0.08836350909090908,"d":"8.84%"}]
["Clinical Fellows","L20",{"$f":"+'CLF All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$36","v":{"v":0.07674003478260868,"d":"7.67%"}},{"v":0.07674003478260868,"d":"7.67%"},{"$f":"+'CLF All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$75","v":{"v":0.0770321947826087,"d":"7.70%"}},{"v":0.0770321947826087,"d":"7.70%"},{"$f":"+'CLF All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$114","v":{"v":0.07869562782608695,"d":"7.87%"}},{"v":0.07869562782608695,"d":"7.87%"},{"$f":"+'CLF All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$153","v":{"v":0.08538031304347825,"d":"8.54%"}},{"v":0.08538031304347825,"d":"8.54%"}]
["Clinical Fellows","L21",{"$f":"+'CLF All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$37","v":{"v":0.07441753333333333,"d":"7.44%"}},{"v":0.07441753333333333,"d":"7.44%"},{"$f":"+'CLF All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$76","v":{"v":0.07464543666666666,"d":"7.46%"}},{"v":0.07464543666666666,"d":"7.46%"},{"$f":"+'CLF All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$115","v":{"v":0.07623956,"d":"7.62%"}},{"v":0.07623956,"d":"7.62%"},{"$f":"+'CLF All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$154","v":{"v":0.08264571666666666,"d":"8.26%"}},{"v":0.08264571666666666,"d":"8.26%"}]
["Clinical Fellows","L22",{"$f":"+'CLF All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$38","v":{"v":0.07228083199999999,"d":"7.23%"}},{"v":0.07228083199999999,"d":"7.23%"},{"$f":"+'CLF All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$77","v":{"v":0.0724496192,"d":"7.24%"}},{"v":0.0724496192,"d":"7.24%"},{"$f":"+'CLF All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$116","v":{"v":0.0739799776,"d":"7.40%"}},{"v":0.0739799776,"d":"7.40%"},{"$f":"+'CLF All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$155","v":{"v":0.080129888,"d":"8.01%"}},{"v":0.080129888,"d":"8.01%"}]
["Clinical Fellows","L23",{"$f":"+'CLF All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$39","v":{"v":0.0703084923076923,"d":"7.03%"}},{"v":0.0703084923076923,"d":"7.03%"},{"$f":"+'CLF All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$78","v":{"v":0.07042271076923078,"d":"7.04%"}},{"v":0.07042271076923078,"d":"7.04%"},{"$f":"+'CLF All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$117","v":{"v":0.07189420923076922,"d":"7.19%"}},{"v":0.07189420923076922,"d":"7.19%"},{"$f":"+'CLF All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$156","v":{"v":0.0778075846153846,"d":"7.78%"}},{"v":0.0778075846153846,"d":"7.78%"}]
["Clinical Fellows","L24",{"$f":"+'CLF All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$40","v":{"v":0.06848225185185185,"d":"6.85%"}},{"v":0.06848225185185185,"d":"6.85%"},{"$f":"+'CLF All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$79","v":{"v":0.0685459437037037,"d":"6.85%"}},{"v":0.0685459437037037,"d":"6.85%"},{"$f":"+'CLF All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$118","v":{"v":0.06996294222222223,"d":"7.00%"}},{"v":0.06996294222222223,"d":"7.00%"},{"$f":"+'CLF All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$157","v":{"v":0.0756573037037037,"d":"7.57%"}},{"v":0.0756573037037037,"d":"7.57%"}]
["Clinical Fellows","L25",{"$f":"+'CLF All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$41","v":{"v":0.06678645714285714,"d":"6.68%"}},{"v":0.06678645714285714,"d":"6.68%"},{"$f":"+'CLF All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$80","v":{"v":0.06680323142857143,"d":"6.68%"}},{"v":0.06680323142857143,"d":"6.68%"},{"$f":"+'CLF All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$119","v":{"v":0.06816962285714286,"d":"6.82%"}},{"v":0.06816962285714286,"d":"6.82%"},{"$f":"+'CLF All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$158","v":{"v":0.07366061428571428,"d":"7.37%"}},{"v":0.07366061428571428,"d":"7.37%"}]
["Clinical Fellows","L26",{"$f":"+'CLF All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$42","v":{"v":0.06520761379310344,"d":"6.52%"}},{"$f":"+D188","v":{"v":0.06520761379310344,"d":"6.52%"}},{"$f":"+'CLF All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$81","v":{"v":0.06518070620689655,"d":"6.52%"}},{"$f":"+G188","v":{"v":0.06518070620689655,"d":"6.52%"}},{"$f":"+'CLF All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$120","v":{"v":0.06649998068965517,"d":"6.65%"}},{"$f":"+J188","v":{"v":0.06649998068965517,"d":"6.65%"}},{"$f":"+'CLF All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$159","v":{"v":0.0718016275862069,"d":"7.18%"}},{"$f":"+M188","v":{"v":0.0718016275862069,"d":"7.18%"}}]
["Clinical Fellows","L27",{"$f":"+'CLF All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$43","v":{"v":0.06373402666666667,"d":"6.37%"}},{"v":0.06373402666666667,"d":"6.37%"},{"$f":"+'CLF All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$82","v":{"v":0.06366634933333333,"d":"6.37%"}},{"v":0.06366634933333333,"d":"6.37%"},{"$f":"+'CLF All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$121","v":{"v":0.064941648,"d":"6.49%"}},{"v":0.064941648,"d":"6.49%"},{"$f":"+'CLF All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$160","v":{"v":0.07006657333333333,"d":"7.01%"}},{"v":0.07006657333333333,"d":"7.01%"}]
["Clinical Fellows","L28",{"$f":"+'CLF All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$44","v":{"v":0.06235550967741935,"d":"6.24%"}},{"v":0.06235550967741935,"d":"6.24%"},{"$f":"+'CLF All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$83","v":{"v":0.06224969290322581,"d":"6.22%"}},{"v":0.06224969290322581,"d":"6.22%"},{"$f":"+'CLF All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$122","v":{"v":0.06348385290322581,"d":"6.35%"}},{"v":0.06348385290322581,"d":"6.35%"},{"$f":"+'CLF All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$161","v":{"v":0.06844345806451613,"d":"6.84%"}},{"v":0.06844345806451613,"d":"6.84%"}]
["Clinical Fellows","L29",{"$f":"+'CLF All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$45","v":{"v":0.06106315,"d":"6.11%"}},{"v":0.06106315,"d":"6.11%"},{"$f":"+'CLF All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$84","v":{"v":0.0609215775,"d":"6.09%"}},{"v":0.0609215775,"d":"6.09%"},{"$f":"+'CLF All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$123","v":{"v":0.06211717,"d":"6.21%"}},{"v":0.06211717,"d":"6.21%"},{"$f":"+'CLF All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$162","v":{"v":0.06692178750000001,"d":"6.69%"}},{"v":0.06692178750000001,"d":"6.69%"}]
["Clinical Fellows","L30",{"$f":"+'CLF All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$46","v":{"v":0.05984911515151515,"d":"5.98%"}},{"v":0.05984911515151515,"d":"5.98%"},{"$f":"+'CLF All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$85","v":{"v":0.05967395393939394,"d":"5.97%"}},{"v":0.05967395393939394,"d":"5.97%"},{"$f":"+'CLF All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$124","v":{"v":0.06083331636363636,"d":"6.08%"}},{"v":0.06083331636363636,"d":"6.08%"},{"$f":"+'CLF All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$163","v":{"v":0.0654923393939394,"d":"6.55%"}},{"v":0.0654923393939394,"d":"6.55%"}]
["Clinical Fellows","L31",{"$f":"+'CLF All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$47","v":{"v":0.05870649411764706,"d":"5.87%"}},{"v":0.05870649411764706,"d":"5.87%"},{"$f":"+'CLF All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$86","v":{"v":0.05849972,"d":"5.85%"}},{"v":0.05849972,"d":"5.85%"},{"$f":"+'CLF All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$125","v":{"v":0.059624983529411764,"d":"5.96%"}},{"v":0.059624983529411764,"d":"5.96%"},{"$f":"+'CLF All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$164","v":{"v":0.06414697647058824,"d":"6.41%"}},{"v":0.06414697647058824,"d":"6.41%"}]
["Clinical Fellows","L32",{"$f":"+'CLF All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$48","v":{"v":0.05762916571428571,"d":"5.76%"}},{"v":0.05762916571428571,"d":"5.76%"},{"$f":"+'CLF All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$87","v":{"v":0.057392585142857146,"d":"5.74%"}},{"v":0.057392585142857146,"d":"5.74%"},{"$f":"+'CLF All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$126","v":{"v":0.05848569828571428,"d":"5.85%"}},{"v":0.05848569828571428,"d":"5.85%"},{"$f":"+'CLF All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$165","v":{"v":0.06287849142857144,"d":"6.29%"}},{"v":0.06287849142857144,"d":"6.29%"}]
["Clinical Fellows","L33",{"$f":"+'CLF All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$49","v":{"v":0.056611688888888886,"d":"5.66%"}},{"v":0.056611688888888886,"d":"5.66%"},{"$f":"+'CLF All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$88","v":{"v":0.056346957777777776,"d":"5.63%"}},{"v":0.056346957777777776,"d":"5.63%"},{"$f":"+'CLF All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$127","v":{"v":0.057409706666666664,"d":"5.74%"}},{"v":0.057409706666666664,"d":"5.74%"},{"$f":"+'CLF All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$166","v":{"v":0.061680477777777784,"d":"6.17%"}},{"v":0.061680477777777784,"d":"6.17%"}]
["Clinical Fellows","L34",{"$f":"+'CLF All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$50","v":{"v":0.055649210810810805,"d":"5.56%"}},{"v":0.055649210810810805,"d":"5.56%"},{"$f":"+'CLF All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$89","v":{"v":0.055357850810810814,"d":"5.54%"}},{"v":0.055357850810810814,"d":"5.54%"},{"$f":"+'CLF All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$128","v":{"v":0.056391876756756755,"d":"5.64%"}},{"v":0.056391876756756755,"d":"5.64%"},{"$f":"+'CLF All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$167","v":{"v":0.06054722162162163,"d":"6.05%"}},{"v":0.06054722162162163,"d":"6.05%"}]
["Clinical Fellows","L35",{"$f":"+'CLF All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$51","v":{"v":0.05473738947368421,"d":"5.47%"}},{"v":0.05473738947368421,"d":"5.47%"},{"$f":"+'CLF All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$90","v":{"v":0.05442080210526316,"d":"5.44%"}},{"v":0.05442080210526316,"d":"5.44%"},{"$f":"+'CLF All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$129","v":{"v":0.05542761684210526,"d":"5.54%"}},{"v":0.05542761684210526,"d":"5.54%"},{"$f":"+'CLF All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$168","v":{"v":0.05947361052631579,"d":"5.95%"}},{"v":0.05947361052631579,"d":"5.95%"}]
["Clinical Fellows","L36",{"$f":"+'CLF All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$52","v":{"v":0.0538723282051282,"d":"5.39%"}},{"v":0.0538723282051282,"d":"5.39%"},{"$f":"+'CLF All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$91","v":{"v":0.05353180717948718,"d":"5.35%"}},{"v":0.05353180717948718,"d":"5.35%"},{"$f":"+'CLF All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$130","v":{"v":0.054512806153846155,"d":"5.45%"}},{"v":0.054512806153846155,"d":"5.45%"},{"$f":"+'CLF All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$169","v":{"v":0.05845505641025642,"d":"5.85%"}},{"v":0.05845505641025642,"d":"5.85%"}]
["Clinical Fellows","L37",{"$f":"+'CLF All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$53","v":{"v":0.05305052,"d":"5.31%"}},{"v":0.05305052,"d":"5.31%"},{"$f":"+'CLF All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$92","v":{"v":0.052687262,"d":"5.27%"}},{"v":0.052687262,"d":"5.27%"},{"$f":"+'CLF All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$131","v":{"v":0.053643736,"d":"5.36%"}},{"v":0.053643736,"d":"5.36%"},{"$f":"+'CLF All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$170","v":{"v":0.057487430000000006,"d":"5.75%"}},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Fellows","L38",{"$f":"+C199","v":{"v":200000,"d":"200,000"}},{"$f":"+D199","v":{"v":0.05305052,"d":"5.31%"}},{"v":0.05305052,"d":"5.31%"},{"$f":"+F199","v":{"v":200000,"d":"200,000"}},{"$f":"+G199","v":{"v":0.052687262,"d":"5.27%"}},{"v":0.052687262,"d":"5.27%"},{"$f":"+I199","v":{"v":200000,"d":"200,000"}},{"$f":"+J199","v":{"v":0.053643736,"d":"5.36%"}},{"v":0.053643736,"d":"5.36%"},{"$f":"+L199","v":{"v":200000,"d":"200,000"}},{"$f":"+M199","v":{"v":0.057487430000000006,"d":"5.75%"}},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Fellows","L39",{"$f":"+C200","v":{"v":200000,"d":"200,000"}},{"v":0.05305052,"d":"5.31%"},{"v":0.05305052,"d":"5.31%"},{"$f":"+F200","v":{"v":200000,"d":"200,000"}},{"v":0.052687262,"d":"5.27%"},{"v":0.052687262,"d":"5.27%"},{"$f":"+I200","v":{"v":200000,"d":"200,000"}},{"v":0.053643736,"d":"5.36%"},{"v":0.053643736,"d":"5.36%"},{"$f":"+L200","v":{"v":200000,"d":"200,000"}},{"v":0.057487430000000006,"d":"5.75%"},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Fellows","L40",{"v":200000,"d":"200,000"},{"v":0.05305052,"d":"5.31%"},{"v":0.05305052,"d":"5.31%"},{"v":200000,"d":"200,000"},{"v":0.052687262,"d":"5.27%"},{"v":0.052687262,"d":"5.27%"},{"v":200000,"d":"200,000"},{"v":0.053643736,"d":"5.36%"},{"v":0.053643736,"d":"5.36%"},{"v":200000,"d":"200,000"},{"v":0.057487430000000006,"d":"5.75%"},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Scholars","L1",{"$f":"+'CLS All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$17","v":{"v":0.26789946,"d":"26.79%"}},{"$f":"+D203","v":{"v":0.26789946,"d":"26.79%"}},{"$f":"+'CLS All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$56","v":{"v":0.26396946000000004,"d":"26.40%"}},{"$f":"+G203","v":{"v":0.26396946000000004,"d":"26.40%"}},{"$f":"+'CLS All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$95","v":{"v":0.26915346000000007,"d":"26.92%"}},{"$f":"+J203","v":{"v":0.26915346000000007,"d":"26.92%"}},{"$f":"+'CLS All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$134","v":{"v":0.28409946,"d":"28.41%"}},{"$f":"+M203","v":{"v":0.28409946,"d":"28.41%"}}]
["Clinical Scholars","L2",{"$f":"+'CLS All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$18","v":{"v":0.24472716,"d":"24.47%"}},{"$f":"+D204","v":{"v":0.24472716,"d":"24.47%"}},{"$f":"+'CLS All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$57","v":{"v":0.23993315999999998,"d":"23.99%"}},{"$f":"+G204","v":{"v":0.23993315999999998,"d":"23.99%"}},{"$f":"+'CLS All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$96","v":{"v":0.24408036,"d":"24.41%"}},{"$f":"+J204","v":{"v":0.24408036,"d":"24.41%"}},{"$f":"+'CLS All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$135","v":{"v":0.25803716,"d":"25.80%"}},{"$f":"+M204","v":{"v":0.25803716,"d":"25.80%"}}]
["Clinical Scholars","L3",{"$f":"+'CLS All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$19","v":{"v":0.22927896000000003,"d":"22.93%"}},{"v":0.22927896000000003,"d":"22.93%"},{"$f":"+'CLS All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$58","v":{"v":0.22390896000000002,"d":"22.39%"}},{"v":0.22390896000000002,"d":"22.39%"},{"$f":"+'CLS All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$97","v":{"v":0.22736496000000003,"d":"22.74%"}},{"v":0.22736496000000003,"d":"22.74%"},{"$f":"+'CLS All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$136","v":{"v":0.24066229333333336,"d":"24.07%"}},{"v":0.24066229333333336,"d":"24.07%"}]
["Clinical Scholars","L4",{"$f":"+'CLS All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$20","v":{"v":0.21824453142857142,"d":"21.82%"}},{"v":0.21824453142857142,"d":"21.82%"},{"$f":"+'CLS All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$59","v":{"v":0.21246310285714284,"d":"21.25%"}},{"v":0.21246310285714284,"d":"21.25%"},{"$f":"+'CLS All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$98","v":{"v":0.21542538857142857,"d":"21.54%"}},{"v":0.21542538857142857,"d":"21.54%"},{"$f":"+'CLS All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$137","v":{"v":0.22825167428571427,"d":"22.83%"}},{"v":0.22825167428571427,"d":"22.83%"}]
["Clinical Scholars","L5",{"$f":"+'CLS All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$21","v":{"v":0.20996871,"d":"21.00%"}},{"v":0.20996871,"d":"21.00%"},{"$f":"+'CLS All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$60","v":{"v":0.20387871,"d":"20.39%"}},{"v":0.20387871,"d":"20.39%"},{"$f":"+'CLS All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$99","v":{"v":0.20647070999999997,"d":"20.65%"}},{"v":0.20647070999999997,"d":"20.65%"},{"$f":"+'CLS All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$138","v":{"v":0.21894371,"d":"21.89%"}},{"v":0.21894371,"d":"21.89%"}]
["Clinical Scholars","L6",{"$f":"+'CLS All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$22","v":{"v":0.20353196,"d":"20.35%"}},{"v":0.20353196,"d":"20.35%"},{"$f":"+'CLS All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$61","v":{"v":0.19720196,"d":"19.72%"}},{"v":0.19720196,"d":"19.72%"},{"$f":"+'CLS All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$100","v":{"v":0.19950596,"d":"19.95%"}},{"v":0.19950596,"d":"19.95%"},{"$f":"+'CLS All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$139","v":{"v":0.21170418222222223,"d":"21.17%"}},{"v":0.21170418222222223,"d":"21.17%"}]
["Clinical Scholars","L7",{"$f":"+'CLS All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$23","v":{"v":0.19838255999999999,"d":"19.84%"}},{"v":0.19838255999999999,"d":"19.84%"},{"$f":"+'CLS All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$62","v":{"v":0.19186056,"d":"19.19%"}},{"v":0.19186056,"d":"19.19%"},{"$f":"+'CLS All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$101","v":{"v":0.19393416000000002,"d":"19.39%"}},{"v":0.19393416000000002,"d":"19.39%"},{"$f":"+'CLS All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$140","v":{"v":0.20591255999999997,"d":"20.59%"}},{"v":0.20591255999999997,"d":"20.59%"}]
["Clinical Scholars","L8",{"$f":"+'CLS All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$24","v":{"v":0.19232219563636363,"d":"19.23%"}},{"v":0.19232219563636363,"d":"19.23%"},{"$f":"+'CLS All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$63","v":{"v":0.18627700581818185,"d":"18.63%"}},{"v":0.18627700581818185,"d":"18.63%"},{"$f":"+'CLS All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$102","v":{"v":0.18870599781818184,"d":"18.87%"}},{"v":0.18870599781818184,"d":"18.87%"},{"$f":"+'CLS All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$141","v":{"v":0.20104844436363634,"d":"20.10%"}},{"v":0.20104844436363634,"d":"20.10%"}]
["Clinical Scholars","L9",{"$f":"+'CLS All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$25","v":{"v":0.182922576,"d":"18.29%"}},{"v":0.182922576,"d":"18.29%"},{"$f":"+'CLS All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$64","v":{"v":0.17768365200000003,"d":"17.77%"}},{"v":0.17768365200000003,"d":"17.77%"},{"$f":"+'CLS All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$103","v":{"v":0.180982728,"d":"18.10%"}},{"v":0.180982728,"d":"18.10%"},{"$f":"+'CLS All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$142","v":{"v":0.19400247066666668,"d":"19.40%"}},{"v":0.19400247066666668,"d":"19.40%"}]
["Clinical Scholars","L10",{"$f":"+'CLS All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$26","v":{"v":0.1749690516923077,"d":"17.50%"}},{"v":0.1749690516923077,"d":"17.50%"},{"$f":"+'CLS All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$65","v":{"v":0.16949850646153847,"d":"16.95%"}},{"v":0.16949850646153847,"d":"16.95%"},{"$f":"+'CLS All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$104","v":{"v":0.1725438073846154,"d":"17.25%"}},{"v":0.1725438073846154,"d":"17.25%"},{"$f":"+'CLS All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$143","v":{"v":0.18456203138461538,"d":"18.46%"}},{"v":0.18456203138461538,"d":"18.46%"}]
["Clinical Scholars","L11",{"$f":"+'CLS All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$27","v":{"v":0.16815174514285716,"d":"16.82%"}},{"v":0.16815174514285716,"d":"16.82%"},{"$f":"+'CLS All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$66","v":{"v":0.16248266742857143,"d":"16.25%"}},{"v":0.16248266742857143,"d":"16.25%"},{"$f":"+'CLS All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$105","v":{"v":0.16531044685714288,"d":"16.53%"}},{"v":0.16531044685714288,"d":"16.53%"},{"$f":"+'CLS All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$144","v":{"v":0.1764702262857143,"d":"17.65%"}},{"v":0.1764702262857143,"d":"17.65%"}]
["Clinical Scholars","L12",{"$f":"+'CLS All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$28","v":{"v":0.16224341280000001,"d":"16.22%"}},{"v":0.16224341280000001,"d":"16.22%"},{"$f":"+'CLS All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$67","v":{"v":0.1564022736,"d":"15.64%"}},{"v":0.1564022736,"d":"15.64%"},{"$f":"+'CLS All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$106","v":{"v":0.15904153440000002,"d":"15.90%"}},{"v":0.15904153440000002,"d":"15.90%"},{"$f":"+'CLS All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$145","v":{"v":0.1694573285333333,"d":"16.95%"}},{"v":0.1694573285333333,"d":"16.95%"}]
["Clinical Scholars","L13",{"$f":"+'CLS All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$29","v":{"v":0.157073622,"d":"15.71%"}},{"v":0.157073622,"d":"15.71%"},{"$f":"+'CLS All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$68","v":{"v":0.151081929,"d":"15.11%"}},{"v":0.151081929,"d":"15.11%"},{"$f":"+'CLS All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$107","v":{"v":0.153556236,"d":"15.36%"}},{"v":0.153556236,"d":"15.36%"},{"$f":"+'CLS All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$146","v":{"v":0.163321043,"d":"16.33%"}},{"v":0.163321043,"d":"16.33%"}]
["Clinical Scholars","L14",{"$f":"+'CLS All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$30","v":{"v":0.15251204188235296,"d":"15.25%"}},{"v":0.15251204188235296,"d":"15.25%"},{"$f":"+'CLS All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$69","v":{"v":0.14638750729411765,"d":"14.64%"}},{"v":0.14638750729411765,"d":"14.64%"},{"$f":"+'CLS All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$108","v":{"v":0.14871626682352945,"d":"14.87%"}},{"v":0.14871626682352945,"d":"14.87%"},{"$f":"+'CLS All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$147","v":{"v":0.1579066734117647,"d":"15.79%"}},{"v":0.1579066734117647,"d":"15.79%"}]
["Clinical Scholars","L15",{"$f":"+'CLS All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$31","v":{"v":0.14837730400000002,"d":"14.84%"}},{"v":0.14837730400000002,"d":"14.84%"},{"$f":"+'CLS All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$70","v":{"v":0.142214688,"d":"14.22%"}},{"v":0.142214688,"d":"14.22%"},{"$f":"+'CLS All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$109","v":{"v":0.14441407200000003,"d":"14.44%"}},{"v":0.14441407200000003,"d":"14.44%"},{"$f":"+'CLS All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$148","v":{"v":0.15309390044444443,"d":"15.31%"}},{"v":0.15309390044444443,"d":"15.31%"}]
["Clinical Scholars","L16",{"$f":"+'CLS All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$32","v":{"v":0.14456411747368422,"d":"14.46%"}},{"v":0.14456411747368422,"d":"14.46%"},{"$f":"+'CLS All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$71","v":{"v":0.13832574442105264,"d":"13.83%"}},{"v":0.13832574442105264,"d":"13.83%"},{"$f":"+'CLS All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$110","v":{"v":0.14052305557894737,"d":"14.05%"}},{"v":0.14052305557894737,"d":"14.05%"},{"$f":"+'CLS All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$149","v":{"v":0.14878773515789473,"d":"14.88%"}},{"v":0.14878773515789473,"d":"14.88%"}]
["Clinical Scholars","L17",{"$f":"+'CLS All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$33","v":{"v":0.1411322496,"d":"14.11%"}},{"v":0.1411322496,"d":"14.11%"},{"$f":"+'CLS All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$72","v":{"v":0.1347932952,"d":"13.48%"}},{"v":0.1347932952,"d":"13.48%"},{"$f":"+'CLS All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$111","v":{"v":0.1368807408,"d":"13.69%"}},{"v":0.1368807408,"d":"13.69%"},{"$f":"+'CLS All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$150","v":{"v":0.1448041864,"d":"14.48%"}},{"v":0.1448041864,"d":"14.48%"}]
["Clinical Scholars","L18",{"$f":"+'CLS All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$34","v":{"v":0.13791166628571427,"d":"13.79%"}},{"v":0.13791166628571427,"d":"13.79%"},{"$f":"+'CLS All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$73","v":{"v":0.13148170971428572,"d":"13.15%"}},{"v":0.13148170971428572,"d":"13.15%"},{"$f":"+'CLS All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$112","v":{"v":0.13346975314285714,"d":"13.35%"}},{"v":0.13346975314285714,"d":"13.35%"},{"$f":"+'CLS All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$151","v":{"v":0.1410158918095238,"d":"14.10%"}},{"v":0.1410158918095238,"d":"14.10%"}]
["Clinical Scholars","L19",{"$f":"+'CLS All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$35","v":{"v":0.13498386327272727,"d":"13.50%"}},{"v":0.13498386327272727,"d":"13.50%"},{"$f":"+'CLS All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$74","v":{"v":0.12847117745454545,"d":"12.85%"}},{"v":0.12847117745454545,"d":"12.85%"},{"$f":"+'CLS All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$113","v":{"v":0.13036885527272726,"d":"13.04%"}},{"v":0.13036885527272726,"d":"13.04%"},{"$f":"+'CLS All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$152","v":{"v":0.13757198763636364,"d":"13.76%"}},{"v":0.13757198763636364,"d":"13.76%"}]
["Clinical Scholars","L20",{"$f":"+'CLS All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$36","v":{"v":0.13231065182608695,"d":"13.23%"}},{"v":0.13231065182608695,"d":"13.23%"},{"$f":"+'CLS All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$75","v":{"v":0.12572243060869565,"d":"12.57%"}},{"v":0.12572243060869565,"d":"12.57%"},{"$f":"+'CLS All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$114","v":{"v":0.12753760069565218,"d":"12.75%"}},{"v":0.12753760069565218,"d":"12.75%"},{"$f":"+'CLS All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$153","v":{"v":0.13442755339130436,"d":"13.44%"}},{"v":0.13442755339130436,"d":"13.44%"}]
["Clinical Scholars","L21",{"$f":"+'CLS All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$37","v":{"v":0.129860208,"d":"12.99%"}},{"v":0.129860208,"d":"12.99%"},{"$f":"+'CLS All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$76","v":{"v":0.12320274599999999,"d":"12.32%"}},{"v":0.12320274599999999,"d":"12.32%"},{"$f":"+'CLS All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$115","v":{"v":0.124942284,"d":"12.49%"}},{"v":0.124942284,"d":"12.49%"},{"$f":"+'CLS All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$154","v":{"v":0.13154515533333333,"d":"13.15%"}},{"v":0.13154515533333333,"d":"13.15%"}]
["Clinical Scholars","L22",{"$f":"+'CLS All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$38","v":{"v":0.12760579968,"d":"12.76%"}},{"v":0.12760579968,"d":"12.76%"},{"$f":"+'CLS All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$77","v":{"v":0.12088463615999999,"d":"12.09%"}},{"v":0.12088463615999999,"d":"12.09%"},{"$f":"+'CLS All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$116","v":{"v":0.12255459264,"d":"12.26%"}},{"v":0.12255459264,"d":"12.26%"},{"$f":"+'CLS All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$155","v":{"v":0.12889334912,"d":"12.89%"}},{"v":0.12889334912,"d":"12.89%"}]
["Clinical Scholars","L23",{"$f":"+'CLS All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$39","v":{"v":0.12552480738461538,"d":"12.55%"}},{"v":0.12552480738461538,"d":"12.55%"},{"$f":"+'CLS All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$78","v":{"v":0.11874484246153845,"d":"11.87%"}},{"v":0.11874484246153845,"d":"11.87%"},{"$f":"+'CLS All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$117","v":{"v":0.12035056984615385,"d":"12.04%"}},{"v":0.12035056984615385,"d":"12.04%"},{"$f":"+'CLS All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$156","v":{"v":0.126445528,"d":"12.64%"}},{"v":0.126445528,"d":"12.64%"}]
["Clinical Scholars","L24",{"$f":"+'CLS All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$40","v":{"v":0.12359796266666666,"d":"12.36%"}},{"v":0.12359796266666666,"d":"12.36%"},{"$f":"+'CLS All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$79","v":{"v":0.11676355199999999,"d":"11.68%"}},{"v":0.11676355199999999,"d":"11.68%"},{"$f":"+'CLS All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$118","v":{"v":0.118309808,"d":"11.83%"}},{"v":0.118309808,"d":"11.83%"},{"$f":"+'CLS All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$157","v":{"v":0.12417902696296296,"d":"12.42%"}},{"v":0.12417902696296296,"d":"12.42%"}]
["Clinical Scholars","L25",{"$f":"+'CLS All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$41","v":{"v":0.12180874971428571,"d":"12.18%"}},{"v":0.12180874971428571,"d":"12.18%"},{"$f":"+'CLS All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$80","v":{"v":0.11492378228571429,"d":"11.49%"}},{"v":0.11492378228571429,"d":"11.49%"},{"$f":"+'CLS All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$119","v":{"v":0.11641481485714288,"d":"11.64%"}},{"v":0.11641481485714288,"d":"11.64%"},{"$f":"+'CLS All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$158","v":{"v":0.12207441885714286,"d":"12.21%"}},{"v":0.12207441885714286,"d":"12.21%"}]
["Clinical Scholars","L26",{"$f":"+'CLS All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$42","v":{"v":0.12014293075862069,"d":"12.01%"}},{"v":0.12014293075862069,"d":"12.01%"},{"$f":"+'CLS All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$81","v":{"v":0.11321089324137931,"d":"11.32%"}},{"v":0.11321089324137931,"d":"11.32%"},{"$f":"+'CLS All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$120","v":{"v":0.11465051089655173,"d":"11.47%"}},{"v":0.11465051089655173,"d":"11.47%"},{"$f":"+'CLS All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$159","v":{"v":0.12011495613793104,"d":"12.01%"}},{"v":0.12011495613793104,"d":"12.01%"}]
["Clinical Scholars","L27",{"$f":"+'CLS All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$43","v":{"v":0.1185881664,"d":"11.86%"}},{"v":0.1185881664,"d":"11.86%"},{"$f":"+'CLS All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$82","v":{"v":0.1116121968,"d":"11.16%"}},{"v":0.1116121968,"d":"11.16%"},{"$f":"+'CLS All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$121","v":{"v":0.11300382720000002,"d":"11.30%"}},{"v":0.11300382720000002,"d":"11.30%"},{"$f":"+'CLS All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$160","v":{"v":0.11828612426666667,"d":"11.83%"}},{"v":0.11828612426666667,"d":"11.83%"}]
["Clinical Scholars","L28",{"$f":"+'CLS All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$44","v":{"v":0.11713370941935483,"d":"11.71%"}},{"v":0.11713370941935483,"d":"11.71%"},{"$f":"+'CLS All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$83","v":{"v":0.11011664206451613,"d":"11.01%"}},{"v":0.11011664206451613,"d":"11.01%"},{"$f":"+'CLS All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$122","v":{"v":0.11146338116129034,"d":"11.15%"}},{"v":0.11146338116129034,"d":"11.15%"},{"$f":"+'CLS All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$161","v":{"v":0.1165752815483871,"d":"11.66%"}},{"v":0.1165752815483871,"d":"11.66%"}]
["Clinical Scholars","L29",{"$f":"+'CLS All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$45","v":{"v":0.115770156,"d":"11.58%"}},{"v":0.115770156,"d":"11.58%"},{"$f":"+'CLS All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$84","v":{"v":0.1087145595,"d":"10.87%"}},{"v":0.1087145595,"d":"10.87%"},{"$f":"+'CLS All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$123","v":{"v":0.11001921300000002,"d":"11.00%"}},{"v":0.11001921300000002,"d":"11.00%"},{"$f":"+'CLS All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$162","v":{"v":0.1149713665,"d":"11.50%"}},{"v":0.1149713665,"d":"11.50%"}]
["Clinical Scholars","L30",{"$f":"+'CLS All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$46","v":{"v":0.11448924218181818,"d":"11.45%"}},{"v":0.11448924218181818,"d":"11.45%"},{"$f":"+'CLS All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$85","v":{"v":0.10739745163636363,"d":"10.74%"}},{"v":0.10739745163636363,"d":"10.74%"},{"$f":"+'CLS All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$124","v":{"v":0.1086625701818182,"d":"10.87%"}},{"v":0.1086625701818182,"d":"10.87%"},{"$f":"+'CLS All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$163","v":{"v":0.11346465842424243,"d":"11.35%"}},{"v":0.11346465842424243,"d":"11.35%"}]
["Clinical Scholars","L31",{"$f":"+'CLS All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$47","v":{"v":0.11328367623529412,"d":"11.33%"}},{"v":0.11328367623529412,"d":"11.33%"},{"$f":"+'CLS All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$86","v":{"v":0.10615782070588235,"d":"10.62%"}},{"v":0.10615782070588235,"d":"10.62%"},{"$f":"+'CLS All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$125","v":{"v":0.10738572988235295,"d":"10.74%"}},{"v":0.10738572988235295,"d":"10.74%"},{"$f":"+'CLS All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$164","v":{"v":0.11204658023529411,"d":"11.20%"}},{"v":0.11204658023529411,"d":"11.20%"}]
["Clinical Scholars","L32",{"$f":"+'CLS All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$48","v":{"v":0.11214699977142857,"d":"11.21%"}},{"v":0.11214699977142857,"d":"11.21%"},{"$f":"+'CLS All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$87","v":{"v":0.10498902582857142,"d":"10.50%"}},{"v":0.10498902582857142,"d":"10.50%"},{"$f":"+'CLS All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$126","v":{"v":0.1061818518857143,"d":"10.62%"}},{"v":0.1061818518857143,"d":"10.62%"},{"$f":"+'CLS All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$165","v":{"v":0.11070953508571428,"d":"11.07%"}},{"v":0.11070953508571428,"d":"11.07%"}]
["Clinical Scholars","L33",{"$f":"+'CLS All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$49","v":{"v":0.11107347199999999,"d":"11.11%"}},{"v":0.11107347199999999,"d":"11.11%"},{"$f":"+'CLS All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$88","v":{"v":0.103885164,"d":"10.39%"}},{"v":0.103885164,"d":"10.39%"},{"$f":"+'CLS All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$127","v":{"v":0.105044856,"d":"10.50%"}},{"v":0.105044856,"d":"10.50%"},{"$f":"+'CLS All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$166","v":{"v":0.10944677022222223,"d":"10.94%"}},{"v":0.10944677022222223,"d":"10.94%"}]
["Clinical Scholars","L34",{"$f":"+'CLS All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$50","v":{"v":0.11005797275675676,"d":"11.01%"}},{"v":0.11005797275675676,"d":"11.01%"},{"$f":"+'CLS All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$89","v":{"v":0.10284097037837837,"d":"10.28%"}},{"v":0.10284097037837837,"d":"10.28%"},{"$f":"+'CLS All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$128","v":{"v":0.10396931935135137,"d":"10.40%"}},{"v":0.10396931935135137,"d":"10.40%"},{"$f":"+'CLS All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$167","v":{"v":0.10825226291891892,"d":"10.83%"}},{"v":0.10825226291891892,"d":"10.83%"}]
["Clinical Scholars","L35",{"$f":"+'CLS All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$51","v":{"v":0.10909592084210526,"d":"10.91%"}},{"v":0.10909592084210526,"d":"10.91%"},{"$f":"+'CLS All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$90","v":{"v":0.10185173431578946,"d":"10.19%"}},{"v":0.10185173431578946,"d":"10.19%"},{"$f":"+'CLS All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$129","v":{"v":0.10295038989473686,"d":"10.30%"}},{"v":0.10295038989473686,"d":"10.30%"},{"$f":"+'CLS All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$168","v":{"v":0.10712062442105263,"d":"10.71%"}},{"v":0.10712062442105263,"d":"10.71%"}]
["Clinical Scholars","L36",{"$f":"+'CLS All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$52","v":{"v":0.10818320492307693,"d":"10.82%"}},{"v":0.10818320492307693,"d":"10.82%"},{"$f":"+'CLS All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$91","v":{"v":0.10091322830769231,"d":"10.09%"}},{"v":0.10091322830769231,"d":"10.09%"},{"$f":"+'CLS All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$130","v":{"v":0.10198371323076924,"d":"10.20%"}},{"v":0.10198371323076924,"d":"10.20%"},{"$f":"+'CLS All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$169","v":{"v":0.10604701866666666,"d":"10.60%"}},{"v":0.10604701866666666,"d":"10.60%"}]
["Clinical Scholars","L37",{"$f":"+'CLS All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$53","v":{"v":0.1073161248,"d":"10.73%"}},{"v":0.1073161248,"d":"10.73%"},{"$f":"+'CLS All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$92","v":{"v":0.1000216476,"d":"10.00%"}},{"v":0.1000216476,"d":"10.00%"},{"$f":"+'CLS All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$131","v":{"v":0.1010653704,"d":"10.11%"}},{"v":0.1010653704,"d":"10.11%"},{"$f":"+'CLS All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$170","v":{"v":0.1050270932,"d":"10.50%"}},{"v":0.1050270932,"d":"10.50%"}]
["Clinical Scholars","L38",{"$f":"+C239","v":{"v":200000,"d":"200,000"}},{"$f":"+D239","v":{"v":0.1073161248,"d":"10.73%"}},{"v":0.1073161248,"d":"10.73%"},{"$f":"+F239","v":{"v":200000,"d":"200,000"}},{"$f":"+G239","v":{"v":0.1000216476,"d":"10.00%"}},{"v":0.1000216476,"d":"10.00%"},{"$f":"+I239","v":{"v":200000,"d":"200,000"}},{"$f":"+J239","v":{"v":0.1010653704,"d":"10.11%"}},{"v":0.1010653704,"d":"10.11%"},{"$f":"+L239","v":{"v":200000,"d":"200,000"}},{"$f":"+M239","v":{"v":0.1050270932,"d":"10.50%"}},{"v":0.1050270932,"d":"10.50%"}]
["Clinical Scholars","L39",{"$f":"+C240","v":{"v":200000,"d":"200,000"}},{"v":0.1073161248,"d":"10.73%"},{"v":0.1073161248,"d":"10.73%"},{"$f":"+F240","v":{"v":200000,"d":"200,000"}},{"v":0.1000216476,"d":"10.00%"},{"v":0.1000216476,"d":"10.00%"},{"$f":"+I240","v":{"v":200000,"d":"200,000"}},{"v":0.1010653704,"d":"10.11%"},{"v":0.1010653704,"d":"10.11%"},{"$f":"+L240","v":{"v":200000,"d":"200,000"}},{"v":0.1050270932,"d":"10.50%"},{"v":0.1050270932,"d":"10.50%"}]
["Clinical Scholars","L40",{"$f":"+C241","v":{"v":200000,"d":"200,000"}},{"v":0.1073161248,"d":"10.73%"},{"v":0.1073161248,"d":"10.73%"},{"$f":"+F241","v":{"v":200000,"d":"200,000"}},{"v":0.1000216476,"d":"10.00%"},{"v":0.1000216476,"d":"10.00%"},{"$f":"+I241","v":{"v":200000,"d":"200,000"}},{"v":0.1010653704,"d":"10.11%"},{"v":0.1010653704,"d":"10.11%"},{"$f":"+L241","v":{"v":200000,"d":"200,000"}},{"v":0.1050270932,"d":"10.50%"},{"v":0.1050270932,"d":"10.50%"}]
["CUPE (Unit 1) Teaching Assista","L1",{"$f":"+'CP1 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$17","v":{"v":0.09367324,"d":"9.37%"}},{"$f":"+D243","v":{"v":0.09367324,"d":"9.37%"}},{"$f":"+'CP1 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$56","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+G243","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+'CP1 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$95","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+J243","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+'CP1 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$134","v":{"v":0.09792324000000001,"d":"9.79%"}},{"$f":"+M243","v":{"v":0.09792324000000001,"d":"9.79%"}}]
["CUPE (Unit 1) Teaching Assista","L2",{"$f":"+'CP1 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$18","v":{"v":0.091722592,"d":"9.17%"}},{"$f":"+D244","v":{"v":0.091722592,"d":"9.17%"}},{"$f":"+'CP1 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$57","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+G244","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+'CP1 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$96","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+J244","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+'CP1 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$135","v":{"v":0.09620592533333334,"d":"9.62%"}},{"$f":"+M244","v":{"v":0.09620592533333334,"d":"9.62%"}}]
["CUPE (Unit 1) Teaching Assista","L3",{"$f":"+'CP1 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$19","v":{"v":0.09042216,"d":"9.04%"}},{"v":0.09042216,"d":"9.04%"},{"$f":"+'CP1 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$58","v":{"v":0.08917216,"d":"8.92%"}},{"v":0.08917216,"d":"8.92%"},{"$f":"+'CP1 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$97","v":{"v":0.08917216,"d":"8.92%"}},{"v":0.08917216,"d":"8.92%"},{"$f":"+'CP1 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$136","v":{"v":0.09506104888888889,"d":"9.51%"}},{"v":0.09506104888888889,"d":"9.51%"}]
["CUPE (Unit 1) Teaching Assista","L4",{"$f":"+'CP1 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$20","v":{"v":0.08949328,"d":"8.95%"}},{"v":0.08949328,"d":"8.95%"},{"$f":"+'CP1 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$59","v":{"v":0.08824328,"d":"8.82%"}},{"v":0.08824328,"d":"8.82%"},{"$f":"+'CP1 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$98","v":{"v":0.08824328,"d":"8.82%"}},{"v":0.08824328,"d":"8.82%"},{"$f":"+'CP1 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$137","v":{"v":0.09424328,"d":"9.42%"}},{"v":0.09424328,"d":"9.42%"}]
["CUPE (Unit 1) Teaching Assista","L5",{"$f":"+'CP1 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$21","v":{"v":0.08879662,"d":"8.88%"}},{"v":0.08879662,"d":"8.88%"},{"$f":"+'CP1 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$60","v":{"v":0.08754662,"d":"8.75%"}},{"v":0.08754662,"d":"8.75%"},{"$f":"+'CP1 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$99","v":{"v":0.08754662,"d":"8.75%"}},{"v":0.08754662,"d":"8.75%"},{"$f":"+'CP1 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$138","v":{"v":0.09362995333333334,"d":"9.36%"}},{"v":0.09362995333333334,"d":"9.36%"}]
["CUPE (Unit 1) Teaching Assista","L6",{"$f":"+'CP1 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$22","v":{"v":0.08825477333333333,"d":"8.83%"}},{"v":0.08825477333333333,"d":"8.83%"},{"$f":"+'CP1 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$61","v":{"v":0.08700477333333333,"d":"8.70%"}},{"v":0.08700477333333333,"d":"8.70%"},{"$f":"+'CP1 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$100","v":{"v":0.08700477333333333,"d":"8.70%"}},{"v":0.08700477333333333,"d":"8.70%"},{"$f":"+'CP1 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$139","v":{"v":0.09315292148148148,"d":"9.32%"}},{"v":0.09315292148148148,"d":"9.32%"}]
["CUPE (Unit 1) Teaching Assista","L7",{"$f":"+'CP1 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$23","v":{"v":0.08782129600000001,"d":"8.78%"}},{"v":0.08782129600000001,"d":"8.78%"},{"$f":"+'CP1 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$62","v":{"v":0.086571296,"d":"8.66%"}},{"v":0.086571296,"d":"8.66%"},{"$f":"+'CP1 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$101","v":{"v":0.086571296,"d":"8.66%"}},{"v":0.086571296,"d":"8.66%"},{"$f":"+'CP1 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$140","v":{"v":0.092771296,"d":"9.28%"}},{"v":0.092771296,"d":"9.28%"}]
["CUPE (Unit 1) Teaching Assista","L8",{"$f":"+'CP1 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$24","v":{"v":0.08539674181818183,"d":"8.54%"}},{"v":0.08539674181818183,"d":"8.54%"},{"$f":"+'CP1 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$63","v":{"v":0.08482885090909091,"d":"8.48%"}},{"v":0.08482885090909091,"d":"8.48%"},{"$f":"+'CP1 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$102","v":{"v":0.08545096,"d":"8.55%"}},{"v":0.08545096,"d":"8.55%"},{"$f":"+'CP1 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$141","v":{"v":0.09231549333333335,"d":"9.23%"}},{"v":0.09231549333333335,"d":"9.23%"}]
["CUPE (Unit 1) Teaching Assista","L9",{"$f":"+'CP1 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$25","v":{"v":0.08033034666666668,"d":"8.03%"}},{"v":0.08033034666666668,"d":"8.03%"},{"$f":"+'CP1 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$64","v":{"v":0.08036561333333334,"d":"8.04%"}},{"v":0.08036561333333334,"d":"8.04%"},{"$f":"+'CP1 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$103","v":{"v":0.08165088000000001,"d":"8.17%"}},{"v":0.08165088000000001,"d":"8.17%"},{"$f":"+'CP1 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$142","v":{"v":0.08908059111111112,"d":"8.91%"}},{"v":0.08908059111111112,"d":"8.91%"}]
["CUPE (Unit 1) Teaching Assista","L10",{"$f":"+'CP1 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$26","v":{"v":0.07604339692307693,"d":"7.60%"}},{"v":0.07604339692307693,"d":"7.60%"},{"$f":"+'CP1 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$65","v":{"v":0.07597979692307692,"d":"7.60%"}},{"v":0.07597979692307692,"d":"7.60%"},{"$f":"+'CP1 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$104","v":{"v":0.07716619692307693,"d":"7.72%"}},{"v":0.07716619692307693,"d":"7.72%"},{"$f":"+'CP1 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$143","v":{"v":0.08402439179487181,"d":"8.40%"}},{"v":0.08402439179487181,"d":"8.40%"}]
["CUPE (Unit 1) Teaching Assista","L11",{"$f":"+'CP1 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$27","v":{"v":0.07236886857142857,"d":"7.24%"}},{"v":0.07236886857142857,"d":"7.24%"},{"$f":"+'CP1 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$66","v":{"v":0.07222052571428572,"d":"7.22%"}},{"v":0.07222052571428572,"d":"7.22%"},{"$f":"+'CP1 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$105","v":{"v":0.07332218285714286,"d":"7.33%"}},{"v":0.07332218285714286,"d":"7.33%"},{"$f":"+'CP1 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$144","v":{"v":0.07969050666666667,"d":"7.97%"}},{"v":0.07969050666666667,"d":"7.97%"}]
["CUPE (Unit 1) Teaching Assista","L12",{"$f":"+'CP1 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$28","v":{"v":0.06918427733333334,"d":"6.92%"}},{"v":0.06918427733333334,"d":"6.92%"},{"$f":"+'CP1 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$67","v":{"v":0.06896249066666667,"d":"6.90%"}},{"v":0.06896249066666667,"d":"6.90%"},{"$f":"+'CP1 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$106","v":{"v":0.069990704,"d":"7.00%"}},{"v":0.069990704,"d":"7.00%"},{"$f":"+'CP1 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$145","v":{"v":0.0759344728888889,"d":"7.59%"}},{"v":0.0759344728888889,"d":"7.59%"}]
["CUPE (Unit 1) Teaching Assista","L13",{"$f":"+'CP1 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$29","v":{"v":0.06639776,"d":"6.64%"}},{"v":0.06639776,"d":"6.64%"},{"$f":"+'CP1 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$68","v":{"v":0.06611171,"d":"6.61%"}},{"v":0.06611171,"d":"6.61%"},{"$f":"+'CP1 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$107","v":{"v":0.06707566000000001,"d":"6.71%"}},{"v":0.06707566000000001,"d":"6.71%"},{"$f":"+'CP1 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$146","v":{"v":0.07264794333333334,"d":"7.26%"}},{"v":0.07264794333333334,"d":"7.26%"}]
["CUPE (Unit 1) Teaching Assista","L14",{"$f":"+'CP1 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$30","v":{"v":0.06393906823529412,"d":"6.39%"}},{"v":0.06393906823529412,"d":"6.39%"},{"$f":"+'CP1 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$69","v":{"v":0.06359631529411765,"d":"6.36%"}},{"v":0.06359631529411765,"d":"6.36%"},{"$f":"+'CP1 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$108","v":{"v":0.06450356235294118,"d":"6.45%"}},{"v":0.06450356235294118,"d":"6.45%"},{"$f":"+'CP1 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$147","v":{"v":0.0697480643137255,"d":"6.97%"}},{"v":0.0697480643137255,"d":"6.97%"}]
["CUPE (Unit 1) Teaching Assista","L15",{"$f":"+'CP1 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$31","v":{"v":0.061673564444444454,"d":"6.17%"}},{"v":0.061673564444444454,"d":"6.17%"},{"$f":"+'CP1 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$70","v":{"v":0.06136040888888889,"d":"6.14%"}},{"v":0.06136040888888889,"d":"6.14%"},{"$f":"+'CP1 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$109","v":{"v":0.06221725333333334,"d":"6.22%"}},{"v":0.06221725333333334,"d":"6.22%"},{"$f":"+'CP1 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$148","v":{"v":0.06717039407407409,"d":"6.72%"}},{"v":0.06717039407407409,"d":"6.72%"}]
["CUPE (Unit 1) Teaching Assista","L16",{"$f":"+'CP1 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$32","v":{"v":0.059532850526315795,"d":"5.95%"}},{"v":0.059532850526315795,"d":"5.95%"},{"$f":"+'CP1 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$71","v":{"v":0.059204492631578946,"d":"5.92%"}},{"v":0.059204492631578946,"d":"5.92%"},{"$f":"+'CP1 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$110","v":{"v":0.06012992421052632,"d":"6.01%"}},{"v":0.06012992421052632,"d":"6.01%"},{"$f":"+'CP1 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$149","v":{"v":0.06486405754385965,"d":"6.49%"}},{"v":0.06486405754385965,"d":"6.49%"}]
["CUPE (Unit 1) Teaching Assista","L17",{"$f":"+'CP1 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$33","v":{"v":0.057606208000000006,"d":"5.76%"}},{"v":0.057606208000000006,"d":"5.76%"},{"$f":"+'CP1 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$72","v":{"v":0.057231768,"d":"5.72%"}},{"v":0.057231768,"d":"5.72%"},{"$f":"+'CP1 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$111","v":{"v":0.058110928000000006,"d":"5.81%"}},{"v":0.058110928000000006,"d":"5.81%"},{"$f":"+'CP1 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$150","v":{"v":0.06268035466666667,"d":"6.27%"}},{"v":0.06268035466666667,"d":"6.27%"}]
["CUPE (Unit 1) Teaching Assista","L18",{"$f":"+'CP1 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$34","v":{"v":0.05586305523809525,"d":"5.59%"}},{"v":0.05586305523809525,"d":"5.59%"},{"$f":"+'CP1 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$73","v":{"v":0.05544692190476191,"d":"5.54%"}},{"v":0.05544692190476191,"d":"5.54%"},{"$f":"+'CP1 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$112","v":{"v":0.05628421714285715,"d":"5.63%"}},{"v":0.05628421714285715,"d":"5.63%"},{"$f":"+'CP1 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$151","v":{"v":0.06063605206349207,"d":"6.06%"}},{"v":0.06063605206349207,"d":"6.06%"}]
["CUPE (Unit 1) Teaching Assista","L19",{"$f":"+'CP1 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$35","v":{"v":0.05427837090909091,"d":"5.43%"}},{"v":0.05427837090909091,"d":"5.43%"},{"$f":"+'CP1 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$74","v":{"v":0.053824334545454544,"d":"5.38%"}},{"v":0.053824334545454544,"d":"5.38%"},{"$f":"+'CP1 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$113","v":{"v":0.05462357090909091,"d":"5.46%"}},{"v":0.05462357090909091,"d":"5.46%"},{"$f":"+'CP1 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$152","v":{"v":0.058777595151515157,"d":"5.88%"}},{"v":0.058777595151515157,"d":"5.88%"}]
["CUPE (Unit 1) Teaching Assista","L20",{"$f":"+'CP1 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$36","v":{"v":0.05283148521739131,"d":"5.28%"}},{"v":0.05283148521739131,"d":"5.28%"},{"$f":"+'CP1 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$75","v":{"v":0.05234284173913044,"d":"5.23%"}},{"v":0.05234284173913044,"d":"5.23%"},{"$f":"+'CP1 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$114","v":{"v":0.05310732869565218,"d":"5.31%"}},{"v":0.05310732869565218,"d":"5.31%"},{"$f":"+'CP1 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$153","v":{"v":0.0570807431884058,"d":"5.71%"}},{"v":0.0570807431884058,"d":"5.71%"}]
["CUPE (Unit 1) Teaching Assista","L21",{"$f":"+'CP1 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$37","v":{"v":0.05150517333333334,"d":"5.15%"}},{"v":0.05150517333333334,"d":"5.15%"},{"$f":"+'CP1 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$76","v":{"v":0.05098480666666667,"d":"5.10%"}},{"v":0.05098480666666667,"d":"5.10%"},{"$f":"+'CP1 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$115","v":{"v":0.05171744,"d":"5.17%"}},{"v":0.05171744,"d":"5.17%"},{"$f":"+'CP1 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$154","v":{"v":0.05552529555555556,"d":"5.55%"}},{"v":0.05552529555555556,"d":"5.55%"}]
["CUPE (Unit 1) Teaching Assista","L22",{"$f":"+'CP1 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$38","v":{"v":0.050284966400000006,"d":"5.03%"}},{"v":0.050284966400000006,"d":"5.03%"},{"$f":"+'CP1 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$77","v":{"v":0.049735414400000004,"d":"4.97%"}},{"v":0.049735414400000004,"d":"4.97%"},{"$f":"+'CP1 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$116","v":{"v":0.0504387424,"d":"5.04%"}},{"v":0.0504387424,"d":"5.04%"},{"$f":"+'CP1 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$155","v":{"v":0.05409428373333334,"d":"5.41%"}},{"v":0.05409428373333334,"d":"5.41%"}]
["CUPE (Unit 1) Teaching Assista","L23",{"$f":"+'CP1 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$39","v":{"v":0.049158621538461546,"d":"4.92%"}},{"v":0.049158621538461546,"d":"4.92%"},{"$f":"+'CP1 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$78","v":{"v":0.04858212923076923,"d":"4.86%"}},{"v":0.04858212923076923,"d":"4.86%"},{"$f":"+'CP1 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$117","v":{"v":0.049258406153846156,"d":"4.93%"}},{"v":0.049258406153846156,"d":"4.93%"},{"$f":"+'CP1 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$156","v":{"v":0.05277334974358975,"d":"5.28%"}},{"v":0.05277334974358975,"d":"5.28%"}]
["CUPE (Unit 1) Teaching Assista","L24",{"$f":"+'CP1 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$40","v":{"v":0.04811570962962963,"d":"4.81%"}},{"v":0.04811570962962963,"d":"4.81%"},{"$f":"+'CP1 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$79","v":{"v":0.047514272592592596,"d":"4.75%"}},{"v":0.047514272592592596,"d":"4.75%"},{"$f":"+'CP1 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$118","v":{"v":0.048165502222222226,"d":"4.82%"}},{"v":0.048165502222222226,"d":"4.82%"},{"$f":"+'CP1 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$157","v":{"v":0.051550262716049386,"d":"5.16%"}},{"v":0.051550262716049386,"d":"5.16%"}]
["CUPE (Unit 1) Teaching Assista","L25",{"$f":"+'CP1 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$41","v":{"v":0.047147291428571436,"d":"4.71%"}},{"v":0.047147291428571436,"d":"4.71%"},{"$f":"+'CP1 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$80","v":{"v":0.04652269142857143,"d":"4.65%"}},{"v":0.04652269142857143,"d":"4.65%"},{"$f":"+'CP1 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$119","v":{"v":0.04715066285714286,"d":"4.72%"}},{"v":0.04715066285714286,"d":"4.72%"},{"$f":"+'CP1 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$158","v":{"v":0.05041453904761905,"d":"5.04%"}},{"v":0.05041453904761905,"d":"5.04%"}]
["CUPE (Unit 1) Teaching Assista","L26",{"$f":"+'CP1 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$42","v":{"v":0.046245660689655174,"d":"4.62%"}},{"v":0.046245660689655174,"d":"4.62%"},{"$f":"+'CP1 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$81","v":{"v":0.045599495172413795,"d":"4.56%"}},{"v":0.045599495172413795,"d":"4.56%"},{"$f":"+'CP1 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$120","v":{"v":0.0462058124137931,"d":"4.62%"}},{"v":0.0462058124137931,"d":"4.62%"},{"$f":"+'CP1 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$159","v":{"v":0.04935714114942529,"d":"4.94%"}},{"v":0.04935714114942529,"d":"4.94%"}]
["CUPE (Unit 1) Teaching Assista","L27",{"$f":"+'CP1 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$43","v":{"v":0.04540413866666667,"d":"4.54%"}},{"v":0.04540413866666667,"d":"4.54%"},{"$f":"+'CP1 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$82","v":{"v":0.04473784533333333,"d":"4.47%"}},{"v":0.04473784533333333,"d":"4.47%"},{"$f":"+'CP1 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$121","v":{"v":0.045323952,"d":"4.53%"}},{"v":0.045323952,"d":"4.53%"},{"$f":"+'CP1 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$160","v":{"v":0.04837023644444445,"d":"4.84%"}},{"v":0.04837023644444445,"d":"4.84%"}]
["CUPE (Unit 1) Teaching Assista","L28",{"$f":"+'CP1 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$44","v":{"v":0.044616908387096775,"d":"4.46%"}},{"v":0.044616908387096775,"d":"4.46%"},{"$f":"+'CP1 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$83","v":{"v":0.043931785806451615,"d":"4.39%"}},{"v":0.043931785806451615,"d":"4.39%"},{"$f":"+'CP1 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$122","v":{"v":0.04449898580645162,"d":"4.45%"}},{"v":0.04449898580645162,"d":"4.45%"},{"$f":"+'CP1 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$161","v":{"v":0.04744700301075269,"d":"4.74%"}},{"v":0.04744700301075269,"d":"4.74%"}]
["CUPE (Unit 1) Teaching Assista","L29",{"$f":"+'CP1 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$45","v":{"v":0.04387888,"d":"4.39%"}},{"v":0.04387888,"d":"4.39%"},{"$f":"+'CP1 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$84","v":{"v":0.043176105,"d":"4.32%"}},{"v":0.043176105,"d":"4.32%"},{"$f":"+'CP1 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$123","v":{"v":0.04372558,"d":"4.37%"}},{"v":0.04372558,"d":"4.37%"},{"$f":"+'CP1 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$162","v":{"v":0.04658147166666667,"d":"4.66%"}},{"v":0.04658147166666667,"d":"4.66%"}]
["CUPE (Unit 1) Teaching Assista","L30",{"$f":"+'CP1 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$46","v":{"v":0.04318558060606061,"d":"4.32%"}},{"v":0.04318558060606061,"d":"4.32%"},{"$f":"+'CP1 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$85","v":{"v":0.04246622303030303,"d":"4.25%"}},{"v":0.04246622303030303,"d":"4.25%"},{"$f":"+'CP1 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$124","v":{"v":0.04299904727272728,"d":"4.30%"}},{"v":0.04299904727272728,"d":"4.30%"},{"$f":"+'CP1 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$163","v":{"v":0.04576839676767677,"d":"4.58%"}},{"v":0.04576839676767677,"d":"4.58%"}]
["CUPE (Unit 1) Teaching Assista","L31",{"$f":"+'CP1 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$47","v":{"v":0.04253306352941177,"d":"4.25%"}},{"v":0.04253306352941177,"d":"4.25%"},{"$f":"+'CP1 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$86","v":{"v":0.04179809882352941,"d":"4.18%"}},{"v":0.04179809882352941,"d":"4.18%"},{"$f":"+'CP1 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$125","v":{"v":0.04231525176470589,"d":"4.23%"}},{"v":0.04231525176470589,"d":"4.23%"},{"$f":"+'CP1 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$164","v":{"v":0.045003149803921574,"d":"4.50%"}},{"v":0.045003149803921574,"d":"4.50%"}]
["CUPE (Unit 1) Teaching Assista","L32",{"$f":"+'CP1 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$48","v":{"v":0.041917833142857144,"d":"4.19%"}},{"v":0.041917833142857144,"d":"4.19%"},{"$f":"+'CP1 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$87","v":{"v":0.04116815314285714,"d":"4.12%"}},{"v":0.04116815314285714,"d":"4.12%"},{"$f":"+'CP1 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$126","v":{"v":0.04167053028571429,"d":"4.17%"}},{"v":0.04167053028571429,"d":"4.17%"},{"$f":"+'CP1 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$165","v":{"v":0.04428163123809524,"d":"4.43%"}},{"v":0.04428163123809524,"d":"4.43%"}]
["CUPE (Unit 1) Teaching Assista","L33",{"$f":"+'CP1 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$49","v":{"v":0.04133678222222222,"d":"4.13%"}},{"v":0.04133678222222222,"d":"4.13%"},{"$f":"+'CP1 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$88","v":{"v":0.04057320444444445,"d":"4.06%"}},{"v":0.04057320444444445,"d":"4.06%"},{"$f":"+'CP1 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$127","v":{"v":0.04106162666666667,"d":"4.11%"}},{"v":0.04106162666666667,"d":"4.11%"},{"$f":"+'CP1 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$166","v":{"v":0.04360019703703704,"d":"4.36%"}},{"v":0.04360019703703704,"d":"4.36%"}]
["CUPE (Unit 1) Teaching Assista","L34",{"$f":"+'CP1 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$50","v":{"v":0.040787139459459464,"d":"4.08%"}},{"v":0.040787139459459464,"d":"4.08%"},{"$f":"+'CP1 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$89","v":{"v":0.04001041513513513,"d":"4.00%"}},{"v":0.04001041513513513,"d":"4.00%"},{"$f":"+'CP1 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$128","v":{"v":0.04048563675675676,"d":"4.05%"}},{"v":0.04048563675675676,"d":"4.05%"},{"$f":"+'CP1 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$167","v":{"v":0.04295559711711712,"d":"4.30%"}},{"v":0.04295559711711712,"d":"4.30%"}]
["CUPE (Unit 1) Teaching Assista","L35",{"$f":"+'CP1 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$51","v":{"v":0.0402664252631579,"d":"4.03%"}},{"v":0.0402664252631579,"d":"4.03%"},{"$f":"+'CP1 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$90","v":{"v":0.03947724631578947,"d":"3.95%"}},{"v":0.03947724631578947,"d":"3.95%"},{"$f":"+'CP1 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$129","v":{"v":0.03993996210526316,"d":"3.99%"}},{"v":0.03993996210526316,"d":"3.99%"},{"$f":"+'CP1 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$168","v":{"v":0.042344923508771934,"d":"4.23%"}},{"v":0.042344923508771934,"d":"4.23%"}]
["CUPE (Unit 1) Teaching Assista","L36",{"$f":"+'CP1 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$52","v":{"v":0.03977241435897436,"d":"3.98%"}},{"v":0.03977241435897436,"d":"3.98%"},{"$f":"+'CP1 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$91","v":{"v":0.03897141948717949,"d":"3.90%"}},{"v":0.03897141948717949,"d":"3.90%"},{"$f":"+'CP1 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$130","v":{"v":0.03942227076923077,"d":"3.94%"}},{"v":0.03942227076923077,"d":"3.94%"},{"$f":"+'CP1 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$169","v":{"v":0.0417655664957265,"d":"4.18%"}},{"v":0.0417655664957265,"d":"4.18%"}]
["CUPE (Unit 1) Teaching Assista","L37",{"$f":"+'CP1 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$53","v":{"v":0.039303104000000005,"d":"3.93%"}},{"v":0.039303104000000005,"d":"3.93%"},{"$f":"+'CP1 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$92","v":{"v":0.038490884,"d":"3.85%"}},{"v":0.038490884,"d":"3.85%"},{"$f":"+'CP1 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$131","v":{"v":0.038930464000000005,"d":"3.89%"}},{"v":0.038930464000000005,"d":"3.89%"},{"$f":"+'CP1 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$170","v":{"v":0.04121517733333333,"d":"4.12%"}},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 1) Teaching Assista","L38",{"$f":"+C279","v":{"v":200000,"d":"200,000"}},{"$f":"+D279","v":{"v":0.039303104000000005,"d":"3.93%"}},{"v":0.039303104000000005,"d":"3.93%"},{"$f":"+F279","v":{"v":200000,"d":"200,000"}},{"$f":"+G279","v":{"v":0.038490884,"d":"3.85%"}},{"v":0.038490884,"d":"3.85%"},{"$f":"+I279","v":{"v":200000,"d":"200,000"}},{"$f":"+J279","v":{"v":0.038930464000000005,"d":"3.89%"}},{"v":0.038930464000000005,"d":"3.89%"},{"$f":"+L279","v":{"v":200000,"d":"200,000"}},{"$f":"+M279","v":{"v":0.04121517733333333,"d":"4.12%"}},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 1) Teaching Assista","L39",{"$f":"+C280","v":{"v":200000,"d":"200,000"}},{"v":0.039303104000000005,"d":"3.93%"},{"v":0.039303104000000005,"d":"3.93%"},{"$f":"+F280","v":{"v":200000,"d":"200,000"}},{"v":0.038490884,"d":"3.85%"},{"v":0.038490884,"d":"3.85%"},{"$f":"+I280","v":{"v":200000,"d":"200,000"}},{"v":0.038930464000000005,"d":"3.89%"},{"v":0.038930464000000005,"d":"3.89%"},{"$f":"+L280","v":{"v":200000,"d":"200,000"}},{"v":0.04121517733333333,"d":"4.12%"},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 1) Teaching Assista","L40",{"v":200000,"d":"200,000"},{"v":0.039303104000000005,"d":"3.93%"},{"v":0.039303104000000005,"d":"3.93%"},{"v":200000,"d":"200,000"},{"v":0.038490884,"d":"3.85%"},{"v":0.038490884,"d":"3.85%"},{"v":200000,"d":"200,000"},{"v":0.038930464000000005,"d":"3.89%"},{"v":0.038930464000000005,"d":"3.89%"},{"v":200000,"d":"200,000"},{"v":0.04121517733333333,"d":"4.12%"},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 2) Sessional Lectur","L1",{"$f":"+'CP2 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+D283","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+'CP2 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+G283","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CP2 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+J283","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CP2 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"+M283","v":{"v":0.0987575,"d":"9.88%"}}]
["CUPE (Unit 2) Sessional Lectur","L2",{"$f":"+'CP2 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$18","v":{"v":0.09349,"d":"9.35%"}},{"v":0.09349,"d":"9.35%"},{"$f":"+'CP2 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$57","v":{"v":0.09224,"d":"9.22%"}},{"v":0.09224,"d":"9.22%"},{"$f":"+'CP2 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$96","v":{"v":0.09224,"d":"9.22%"}},{"v":0.09224,"d":"9.22%"},{"$f":"+'CP2 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$135","v":{"v":0.10084,"d":"10.08%"}},{"v":0.10084,"d":"10.08%"}]
["CUPE (Unit 2) Sessional Lectur","L3",{"$f":"+'CP2 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$19","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'CP2 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$58","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CP2 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$97","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CP2 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$136","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["CUPE (Unit 2) Sessional Lectur","L4",{"$f":"+'CP2 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$20","v":{"v":0.09547,"d":"9.55%"}},{"v":0.09547,"d":"9.55%"},{"$f":"+'CP2 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$59","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CP2 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$98","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CP2 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$137","v":{"v":0.10321999999999999,"d":"10.32%"}},{"v":0.10321999999999999,"d":"10.32%"}]
["CUPE (Unit 2) Sessional Lectur","L5",{"$f":"+'CP2 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$21","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'CP2 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$60","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CP2 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$99","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CP2 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$138","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["CUPE (Unit 2) Sessional Lectur","L6",{"$f":"+'CP2 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$22","v":{"v":0.09656999999999999,"d":"9.66%"}},{"v":0.09656999999999999,"d":"9.66%"},{"$f":"+'CP2 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$61","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CP2 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$100","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CP2 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$139","v":{"v":0.10454222222222222,"d":"10.45%"}},{"v":0.10454222222222222,"d":"10.45%"}]
["CUPE (Unit 2) Sessional Lectur","L7",{"$f":"+'CP2 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$23","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'CP2 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$62","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CP2 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$101","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CP2 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$140","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["CUPE (Unit 2) Sessional Lectur","L8",{"$f":"+'CP2 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$24","v":{"v":0.09517010909090909,"d":"9.52%"}},{"v":0.09517010909090909,"d":"9.52%"},{"$f":"+'CP2 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$63","v":{"v":0.09463221818181818,"d":"9.46%"}},{"v":0.09463221818181818,"d":"9.46%"},{"$f":"+'CP2 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$102","v":{"v":0.09525432727272727,"d":"9.53%"}},{"v":0.09525432727272727,"d":"9.53%"},{"$f":"+'CP2 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$141","v":{"v":0.10524007272727272,"d":"10.52%"}},{"v":0.10524007272727272,"d":"10.52%"}]
["CUPE (Unit 2) Sessional Lectur","L9",{"$f":"+'CP2 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$25","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'CP2 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$64","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'CP2 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$103","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'CP2 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$142","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["CUPE (Unit 2) Sessional Lectur","L10",{"$f":"+'CP2 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$26","v":{"v":0.08431316923076923,"d":"8.43%"}},{"v":0.08431316923076923,"d":"8.43%"},{"$f":"+'CP2 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$65","v":{"v":0.08457956923076924,"d":"8.46%"}},{"v":0.08457956923076924,"d":"8.46%"},{"$f":"+'CP2 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$104","v":{"v":0.08609596923076923,"d":"8.61%"}},{"v":0.08609596923076923,"d":"8.61%"},{"$f":"+'CP2 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$143","v":{"v":0.09612006153846155,"d":"9.61%"}},{"v":0.09612006153846155,"d":"9.61%"}]
["CUPE (Unit 2) Sessional Lectur","L11",{"$f":"+'CP2 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$27","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'CP2 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$66","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'CP2 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$105","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'CP2 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$144","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["CUPE (Unit 2) Sessional Lectur","L12",{"$f":"+'CP2 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$28","v":{"v":0.07635141333333333,"d":"7.64%"}},{"v":0.07635141333333333,"d":"7.64%"},{"$f":"+'CP2 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$67","v":{"v":0.07641562666666667,"d":"7.64%"}},{"v":0.07641562666666667,"d":"7.64%"},{"$f":"+'CP2 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$106","v":{"v":0.07772984000000001,"d":"7.77%"}},{"v":0.07772984000000001,"d":"7.77%"},{"$f":"+'CP2 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$145","v":{"v":0.08641738666666667,"d":"8.64%"}},{"v":0.08641738666666667,"d":"8.64%"}]
["CUPE (Unit 2) Sessional Lectur","L13",{"$f":"+'CP2 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$29","v":{"v":0.07311695,"d":"7.31%"}},{"v":0.07311695,"d":"7.31%"},{"$f":"+'CP2 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$68","v":{"v":0.07309902500000001,"d":"7.31%"}},{"v":0.07309902500000001,"d":"7.31%"},{"$f":"+'CP2 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$107","v":{"v":0.0743311,"d":"7.43%"}},{"v":0.0743311,"d":"7.43%"},{"$f":"+'CP2 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$146","v":{"v":0.082475675,"d":"8.25%"}},{"v":0.082475675,"d":"8.25%"}]
["CUPE (Unit 2) Sessional Lectur","L14",{"$f":"+'CP2 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$30","v":{"v":0.07026301176470588,"d":"7.03%"}},{"v":0.07026301176470588,"d":"7.03%"},{"$f":"+'CP2 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$69","v":{"v":0.07017261176470589,"d":"7.02%"}},{"v":0.07017261176470589,"d":"7.02%"},{"$f":"+'CP2 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$108","v":{"v":0.07133221176470589,"d":"7.13%"}},{"v":0.07133221176470589,"d":"7.13%"},{"$f":"+'CP2 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$147","v":{"v":0.07899769411764707,"d":"7.90%"}},{"v":0.07899769411764707,"d":"7.90%"}]
["CUPE (Unit 2) Sessional Lectur","L15",{"$f":"+'CP2 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$31","v":{"v":0.06764617777777777,"d":"6.76%"}},{"v":0.06764617777777777,"d":"6.76%"},{"$f":"+'CP2 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$70","v":{"v":0.06757135555555556,"d":"6.76%"}},{"v":0.06757135555555556,"d":"6.76%"},{"$f":"+'CP2 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$109","v":{"v":0.06866653333333333,"d":"6.87%"}},{"v":0.06866653333333333,"d":"6.87%"},{"$f":"+'CP2 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$148","v":{"v":0.07590615555555556,"d":"7.59%"}},{"v":0.07590615555555556,"d":"7.59%"}]
["CUPE (Unit 2) Sessional Lectur","L16",{"$f":"+'CP2 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$32","v":{"v":0.06519111578947369,"d":"6.52%"}},{"v":0.06519111578947369,"d":"6.52%"},{"$f":"+'CP2 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$71","v":{"v":0.06508854736842105,"d":"6.51%"}},{"v":0.06508854736842105,"d":"6.51%"},{"$f":"+'CP2 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$110","v":{"v":0.06623976842105263,"d":"6.62%"}},{"v":0.06623976842105263,"d":"6.62%"},{"$f":"+'CP2 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$149","v":{"v":0.07314004210526316,"d":"7.31%"}},{"v":0.07314004210526316,"d":"7.31%"}]
["CUPE (Unit 2) Sessional Lectur","L17",{"$f":"+'CP2 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$33","v":{"v":0.06298156,"d":"6.30%"}},{"v":0.06298156,"d":"6.30%"},{"$f":"+'CP2 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$72","v":{"v":0.06282162000000001,"d":"6.28%"}},{"v":0.06282162000000001,"d":"6.28%"},{"$f":"+'CP2 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$111","v":{"v":0.06391528,"d":"6.39%"}},{"v":0.06391528,"d":"6.39%"},{"$f":"+'CP2 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$150","v":{"v":0.07054254,"d":"7.05%"}},{"v":0.07054254,"d":"7.05%"}]
["CUPE (Unit 2) Sessional Lectur","L18",{"$f":"+'CP2 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$34","v":{"v":0.060982438095238095,"d":"6.10%"}},{"v":0.060982438095238095,"d":"6.10%"},{"$f":"+'CP2 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$73","v":{"v":0.060770590476190475,"d":"6.08%"}},{"v":0.060770590476190475,"d":"6.08%"},{"$f":"+'CP2 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$112","v":{"v":0.061812171428571434,"d":"6.18%"}},{"v":0.061812171428571434,"d":"6.18%"},{"$f":"+'CP2 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$151","v":{"v":0.06812384761904762,"d":"6.81%"}},{"v":0.06812384761904762,"d":"6.81%"}]
["CUPE (Unit 2) Sessional Lectur","L19",{"$f":"+'CP2 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$35","v":{"v":0.059165054545454544,"d":"5.92%"}},{"v":0.059165054545454544,"d":"5.92%"},{"$f":"+'CP2 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$74","v":{"v":0.05890601818181818,"d":"5.89%"}},{"v":0.05890601818181818,"d":"5.89%"},{"$f":"+'CP2 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$113","v":{"v":0.05990025454545455,"d":"5.99%"}},{"v":0.05990025454545455,"d":"5.99%"},{"$f":"+'CP2 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$152","v":{"v":0.06592503636363636,"d":"6.59%"}},{"v":0.06592503636363636,"d":"6.59%"}]
["CUPE (Unit 2) Sessional Lectur","L20",{"$f":"+'CP2 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$36","v":{"v":0.057505704347826085,"d":"5.75%"}},{"v":0.057505704347826085,"d":"5.75%"},{"$f":"+'CP2 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$75","v":{"v":0.05720358260869565,"d":"5.72%"}},{"v":0.05720358260869565,"d":"5.72%"},{"$f":"+'CP2 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$114","v":{"v":0.05815459130434783,"d":"5.82%"}},{"v":0.05815459130434783,"d":"5.82%"},{"$f":"+'CP2 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$153","v":{"v":0.06391742608695652,"d":"6.39%"}},{"v":0.06391742608695652,"d":"6.39%"}]
["CUPE (Unit 2) Sessional Lectur","L21",{"$f":"+'CP2 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$37","v":{"v":0.05598463333333333,"d":"5.60%"}},{"v":0.05598463333333333,"d":"5.60%"},{"$f":"+'CP2 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$76","v":{"v":0.05564301666666667,"d":"5.56%"}},{"v":0.05564301666666667,"d":"5.56%"},{"$f":"+'CP2 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$115","v":{"v":0.056554400000000005,"d":"5.66%"}},{"v":0.056554400000000005,"d":"5.66%"},{"$f":"+'CP2 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$154","v":{"v":0.06207711666666667,"d":"6.21%"}},{"v":0.06207711666666667,"d":"6.21%"}]
["CUPE (Unit 2) Sessional Lectur","L22",{"$f":"+'CP2 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$38","v":{"v":0.054585248,"d":"5.46%"}},{"v":0.054585248,"d":"5.46%"},{"$f":"+'CP2 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$77","v":{"v":0.054207296,"d":"5.42%"}},{"v":0.054207296,"d":"5.42%"},{"$f":"+'CP2 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$116","v":{"v":0.055082224,"d":"5.51%"}},{"v":0.055082224,"d":"5.51%"},{"$f":"+'CP2 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$155","v":{"v":0.060384032,"d":"6.04%"}},{"v":0.060384032,"d":"6.04%"}]
["CUPE (Unit 2) Sessional Lectur","L23",{"$f":"+'CP2 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$39","v":{"v":0.053293507692307694,"d":"5.33%"}},{"v":0.053293507692307694,"d":"5.33%"},{"$f":"+'CP2 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$78","v":{"v":0.052882015384615386,"d":"5.29%"}},{"v":0.052882015384615386,"d":"5.29%"},{"$f":"+'CP2 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$117","v":{"v":0.05372329230769231,"d":"5.37%"}},{"v":0.05372329230769231,"d":"5.37%"},{"$f":"+'CP2 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$156","v":{"v":0.05882118461538462,"d":"5.88%"}},{"v":0.05882118461538462,"d":"5.88%"}]
["CUPE (Unit 2) Sessional Lectur","L24",{"$f":"+'CP2 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$40","v":{"v":0.05209745185185185,"d":"5.21%"}},{"v":0.05209745185185185,"d":"5.21%"},{"$f":"+'CP2 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$79","v":{"v":0.05165490370370371,"d":"5.17%"}},{"v":0.05165490370370371,"d":"5.17%"},{"$f":"+'CP2 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$118","v":{"v":0.05246502222222223,"d":"5.25%"}},{"v":0.05246502222222223,"d":"5.25%"},{"$f":"+'CP2 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$157","v":{"v":0.0573741037037037,"d":"5.74%"}},{"v":0.0573741037037037,"d":"5.74%"}]
["CUPE (Unit 2) Sessional Lectur","L25",{"$f":"+'CP2 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$41","v":{"v":0.05098682857142857,"d":"5.10%"}},{"v":0.05098682857142857,"d":"5.10%"},{"$f":"+'CP2 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$80","v":{"v":0.05051544285714286,"d":"5.05%"}},{"v":0.05051544285714286,"d":"5.05%"},{"$f":"+'CP2 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$119","v":{"v":0.051296628571428575,"d":"5.13%"}},{"v":0.051296628571428575,"d":"5.13%"},{"$f":"+'CP2 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$158","v":{"v":0.056030385714285716,"d":"5.60%"}},{"v":0.056030385714285716,"d":"5.60%"}]
["CUPE (Unit 2) Sessional Lectur","L26",{"$f":"+'CP2 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$42","v":{"v":0.0499528,"d":"5.00%"}},{"$f":"+D308","v":{"v":0.0499528,"d":"5.00%"}},{"$f":"+'CP2 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$81","v":{"v":0.04945456551724138,"d":"4.95%"}},{"$f":"+G308","v":{"v":0.04945456551724138,"d":"4.95%"}},{"$f":"+'CP2 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$120","v":{"v":0.05020881379310345,"d":"5.02%"}},{"$f":"+J308","v":{"v":0.05020881379310345,"d":"5.02%"}},{"$f":"+'CP2 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$159","v":{"v":0.05477933793103448,"d":"5.48%"}},{"$f":"+M308","v":{"v":0.05477933793103448,"d":"5.48%"}}]
["CUPE (Unit 2) Sessional Lectur","L27",{"$f":"+'CP2 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$43","v":{"v":0.048987706666666665,"d":"4.90%"}},{"v":0.048987706666666665,"d":"4.90%"},{"$f":"+'CP2 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$82","v":{"v":0.04846441333333334,"d":"4.85%"}},{"v":0.04846441333333334,"d":"4.85%"},{"$f":"+'CP2 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$121","v":{"v":0.049193520000000004,"d":"4.92%"}},{"v":0.049193520000000004,"d":"4.92%"},{"$f":"+'CP2 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$160","v":{"v":0.053611693333333335,"d":"5.36%"}},{"v":0.053611693333333335,"d":"5.36%"}]
["CUPE (Unit 2) Sessional Lectur","L28",{"$f":"+'CP2 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$44","v":{"v":0.04808487741935484,"d":"4.81%"}},{"v":0.04808487741935484,"d":"4.81%"},{"$f":"+'CP2 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$83","v":{"v":0.04753814193548387,"d":"4.75%"}},{"v":0.04753814193548387,"d":"4.75%"},{"$f":"+'CP2 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$122","v":{"v":0.04824372903225806,"d":"4.82%"}},{"v":0.04824372903225806,"d":"4.82%"},{"$f":"+'CP2 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$161","v":{"v":0.05251938064516129,"d":"5.25%"}},{"v":0.05251938064516129,"d":"5.25%"}]
["CUPE (Unit 2) Sessional Lectur","L29",{"$f":"+'CP2 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$45","v":{"v":0.047238475,"d":"4.72%"}},{"v":0.047238475,"d":"4.72%"},{"$f":"+'CP2 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$84","v":{"v":0.0466697625,"d":"4.67%"}},{"v":0.0466697625,"d":"4.67%"},{"$f":"+'CP2 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$123","v":{"v":0.0473533,"d":"4.74%"}},{"v":0.0473533,"d":"4.74%"},{"$f":"+'CP2 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$162","v":{"v":0.0514953375,"d":"5.15%"}},{"v":0.0514953375,"d":"5.15%"}]
["CUPE (Unit 2) Sessional Lectur","L30",{"$f":"+'CP2 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$46","v":{"v":0.046443369696969695,"d":"4.64%"}},{"v":0.046443369696969695,"d":"4.64%"},{"$f":"+'CP2 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$85","v":{"v":0.04585401212121212,"d":"4.59%"}},{"v":0.04585401212121212,"d":"4.59%"},{"$f":"+'CP2 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$124","v":{"v":0.04651683636363636,"d":"4.65%"}},{"v":0.04651683636363636,"d":"4.65%"},{"$f":"+'CP2 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$163","v":{"v":0.05053335757575758,"d":"5.05%"}},{"v":0.05053335757575758,"d":"5.05%"}]
["CUPE (Unit 2) Sessional Lectur","L31",{"$f":"+'CP2 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$47","v":{"v":0.04569503529411765,"d":"4.57%"}},{"v":0.04569503529411765,"d":"4.57%"},{"$f":"+'CP2 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$86","v":{"v":0.04508624705882353,"d":"4.51%"}},{"v":0.04508624705882353,"d":"4.51%"},{"$f":"+'CP2 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$125","v":{"v":0.045729576470588236,"d":"4.57%"}},{"v":0.045729576470588236,"d":"4.57%"},{"$f":"+'CP2 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$164","v":{"v":0.049627964705882356,"d":"4.96%"}},{"v":0.049627964705882356,"d":"4.96%"}]
["CUPE (Unit 2) Sessional Lectur","L32",{"$f":"+'CP2 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$48","v":{"v":0.04498946285714286,"d":"4.50%"}},{"v":0.04498946285714286,"d":"4.50%"},{"$f":"+'CP2 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$87","v":{"v":0.044362354285714285,"d":"4.44%"}},{"v":0.044362354285714285,"d":"4.44%"},{"$f":"+'CP2 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$126","v":{"v":0.04498730285714286,"d":"4.50%"}},{"v":0.04498730285714286,"d":"4.50%"},{"$f":"+'CP2 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$165","v":{"v":0.04877430857142857,"d":"4.88%"}},{"v":0.04877430857142857,"d":"4.88%"}]
["CUPE (Unit 2) Sessional Lectur","L33",{"$f":"+'CP2 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$49","v":{"v":0.04432308888888889,"d":"4.43%"}},{"v":0.04432308888888889,"d":"4.43%"},{"$f":"+'CP2 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$88","v":{"v":0.04367867777777778,"d":"4.37%"}},{"v":0.04367867777777778,"d":"4.37%"},{"$f":"+'CP2 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$127","v":{"v":0.04428626666666667,"d":"4.43%"}},{"v":0.04428626666666667,"d":"4.43%"},{"$f":"+'CP2 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$166","v":{"v":0.047968077777777784,"d":"4.80%"}},{"v":0.047968077777777784,"d":"4.80%"}]
["CUPE (Unit 2) Sessional Lectur","L34",{"$f":"+'CP2 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$50","v":{"v":0.043692735135135136,"d":"4.37%"}},{"v":0.043692735135135136,"d":"4.37%"},{"$f":"+'CP2 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$89","v":{"v":0.04303195675675676,"d":"4.30%"}},{"v":0.04303195675675676,"d":"4.30%"},{"$f":"+'CP2 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$128","v":{"v":0.043623124324324324,"d":"4.36%"}},{"v":0.043623124324324324,"d":"4.36%"},{"$f":"+'CP2 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$167","v":{"v":0.047205427027027035,"d":"4.72%"}},{"v":0.047205427027027035,"d":"4.72%"}]
["CUPE (Unit 2) Sessional Lectur","L35",{"$f":"+'CP2 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$51","v":{"v":0.04309555789473684,"d":"4.31%"}},{"v":0.04309555789473684,"d":"4.31%"},{"$f":"+'CP2 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$90","v":{"v":0.04241927368421053,"d":"4.24%"}},{"v":0.04241927368421053,"d":"4.24%"},{"$f":"+'CP2 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$129","v":{"v":0.042994884210526316,"d":"4.30%"}},{"v":0.042994884210526316,"d":"4.30%"},{"$f":"+'CP2 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$168","v":{"v":0.04648291578947369,"d":"4.65%"}},{"v":0.04648291578947369,"d":"4.65%"}]
["CUPE (Unit 2) Sessional Lectur","L36",{"$f":"+'CP2 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$52","v":{"v":0.04252900512820512,"d":"4.25%"}},{"v":0.04252900512820512,"d":"4.25%"},{"$f":"+'CP2 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$91","v":{"v":0.041838010256410256,"d":"4.18%"}},{"v":0.041838010256410256,"d":"4.18%"},{"$f":"+'CP2 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$130","v":{"v":0.04239886153846154,"d":"4.24%"}},{"v":0.04239886153846154,"d":"4.24%"},{"$f":"+'CP2 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$169","v":{"v":0.04579745641025641,"d":"4.58%"}},{"v":0.04579745641025641,"d":"4.58%"}]
["CUPE (Unit 2) Sessional Lectur","L37",{"$f":"+'CP2 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$53","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+'CP2 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$92","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+'CP2 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$131","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+'CP2 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$170","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE (Unit 2) Sessional Lectur","L38",{"$f":"+C319","v":{"v":200000,"d":"200,000"}},{"$f":"+D319","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+F319","v":{"v":200000,"d":"200,000"}},{"$f":"+G319","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+I319","v":{"v":200000,"d":"200,000"}},{"$f":"+J319","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L319","v":{"v":200000,"d":"200,000"}},{"$f":"+M319","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE (Unit 2) Sessional Lectur","L39",{"$f":"+C320","v":{"v":200000,"d":"200,000"}},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"$f":"+F320","v":{"v":200000,"d":"200,000"}},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"$f":"+I320","v":{"v":200000,"d":"200,000"}},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L320","v":{"v":200000,"d":"200,000"}},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["CUPE (Unit 2) Sessional Lectur","L40",{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["Post Doc Fellows (Union)","L1",{"$f":"+'CP3 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$17","v":{"v":0.18967966,"d":"18.97%"}},{"$f":"+D323","v":{"v":0.18967966,"d":"18.97%"}},{"$f":"+'CP3 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$56","v":{"v":0.19115774000000002,"d":"19.12%"}},{"$f":"+G323","v":{"v":0.19115774000000002,"d":"19.12%"}},{"$f":"+'CP3 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$95","v":{"v":0.19442420000000002,"d":"19.44%"}},{"$f":"+J323","v":{"v":0.19442420000000002,"d":"19.44%"}},{"$f":"+'CP3 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$134","v":{"v":0.20690996,"d":"20.69%"}},{"$f":"+M323","v":{"v":0.20690996,"d":"20.69%"}}]
["Post Doc Fellows (Union)","L2",{"$f":"+'CP3 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$18","v":{"v":0.17231307999999998,"d":"17.23%"}},{"$f":"+D324","v":{"v":0.17231307999999998,"d":"17.23%"}},{"$f":"+'CP3 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$57","v":{"v":0.17324554399999997,"d":"17.32%"}},{"$f":"+G324","v":{"v":0.17324554399999997,"d":"17.32%"}},{"$f":"+'CP3 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$96","v":{"v":0.17585871199999997,"d":"17.59%"}},{"$f":"+J324","v":{"v":0.17585871199999997,"d":"17.59%"}},{"$f":"+'CP3 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$135","v":{"v":0.18784731999999996,"d":"18.78%"}},{"$f":"+M324","v":{"v":0.18784731999999996,"d":"18.78%"}}]
["Post Doc Fellows (Union)","L3",{"$f":"+'CP3 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$19","v":{"v":0.16073536,"d":"16.07%"}},{"v":0.16073536,"d":"16.07%"},{"$f":"+'CP3 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$58","v":{"v":0.16130408000000002,"d":"16.13%"}},{"v":0.16130408000000002,"d":"16.13%"},{"$f":"+'CP3 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$97","v":{"v":0.16348172,"d":"16.35%"}},{"v":0.16348172,"d":"16.35%"},{"$f":"+'CP3 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$136","v":{"v":0.17513889333333332,"d":"17.51%"}},{"v":0.17513889333333332,"d":"17.51%"}]
["Post Doc Fellows (Union)","L4",{"$f":"+'CP3 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$20","v":{"v":0.15246555999999997,"d":"15.25%"}},{"v":0.15246555999999997,"d":"15.25%"},{"$f":"+'CP3 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$59","v":{"v":0.15277446285714283,"d":"15.28%"}},{"v":0.15277446285714283,"d":"15.28%"},{"$f":"+'CP3 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$98","v":{"v":0.15464101142857142,"d":"15.46%"}},{"v":0.15464101142857142,"d":"15.46%"},{"$f":"+'CP3 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$137","v":{"v":0.16606144571428572,"d":"16.61%"}},{"v":0.16606144571428572,"d":"16.61%"}]
["Post Doc Fellows (Union)","L5",{"$f":"+'CP3 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$21","v":{"v":0.14626320999999998,"d":"14.63%"}},{"v":0.14626320999999998,"d":"14.63%"},{"$f":"+'CP3 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$60","v":{"v":0.14637725,"d":"14.64%"}},{"v":0.14637725,"d":"14.64%"},{"$f":"+'CP3 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$99","v":{"v":0.14801047999999997,"d":"14.80%"}},{"v":0.14801047999999997,"d":"14.80%"},{"$f":"+'CP3 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$138","v":{"v":0.15925336,"d":"15.93%"}},{"v":0.15925336,"d":"15.93%"}]
["Post Doc Fellows (Union)","L6",{"$f":"+'CP3 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$22","v":{"v":0.14143915999999998,"d":"14.14%"}},{"v":0.14143915999999998,"d":"14.14%"},{"$f":"+'CP3 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$61","v":{"v":0.14140164,"d":"14.14%"}},{"v":0.14140164,"d":"14.14%"},{"$f":"+'CP3 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$100","v":{"v":0.1428534,"d":"14.29%"}},{"v":0.1428534,"d":"14.29%"},{"$f":"+'CP3 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$139","v":{"v":0.1539581822222222,"d":"15.40%"}},{"v":0.1539581822222222,"d":"15.40%"}]
["Post Doc Fellows (Union)","L7",{"$f":"+'CP3 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$23","v":{"v":0.13757992,"d":"13.76%"}},{"v":0.13757992,"d":"13.76%"},{"$f":"+'CP3 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$62","v":{"v":0.137421152,"d":"13.74%"}},{"v":0.137421152,"d":"13.74%"},{"$f":"+'CP3 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$101","v":{"v":0.138727736,"d":"13.87%"}},{"v":0.138727736,"d":"13.87%"},{"$f":"+'CP3 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$140","v":{"v":0.14972203999999997,"d":"14.97%"}},{"v":0.14972203999999997,"d":"14.97%"}]
["Post Doc Fellows (Union)","L8",{"$f":"+'CP3 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$24","v":{"v":0.13232246909090908,"d":"13.23%"}},{"v":0.13232246909090908,"d":"13.23%"},{"$f":"+'CP3 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$63","v":{"v":0.13277660727272728,"d":"13.28%"}},{"v":0.13277660727272728,"d":"13.28%"},{"$f":"+'CP3 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$102","v":{"v":0.13458652000000002,"d":"13.46%"}},{"v":0.13458652000000002,"d":"13.46%"},{"$f":"+'CP3 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$141","v":{"v":0.1461125418181818,"d":"14.61%"}},{"v":0.1461125418181818,"d":"14.61%"}]
["Post Doc Fellows (Union)","L9",{"$f":"+'CP3 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$25","v":{"v":0.12354782666666665,"d":"12.35%"}},{"v":0.12354782666666665,"d":"12.35%"},{"$f":"+'CP3 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$64","v":{"v":0.12484995333333333,"d":"12.48%"}},{"v":0.12484995333333333,"d":"12.48%"},{"$f":"+'CP3 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$103","v":{"v":0.12758154,"d":"12.76%"}},{"v":0.12758154,"d":"12.76%"},{"$f":"+'CP3 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$142","v":{"v":0.13985289333333334,"d":"13.99%"}},{"v":0.13985289333333334,"d":"13.99%"}]
["Post Doc Fellows (Union)","L10",{"$f":"+'CP3 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$26","v":{"v":0.11612312923076923,"d":"11.61%"}},{"v":0.11612312923076923,"d":"11.61%"},{"$f":"+'CP3 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$65","v":{"v":0.11722893846153846,"d":"11.72%"}},{"v":0.11722893846153846,"d":"11.72%"},{"$f":"+'CP3 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$104","v":{"v":0.11975040307692308,"d":"11.98%"}},{"v":0.11975040307692308,"d":"11.98%"},{"$f":"+'CP3 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$143","v":{"v":0.13107780615384615,"d":"13.11%"}},{"v":0.13107780615384615,"d":"13.11%"}]
["Post Doc Fellows (Union)","L11",{"$f":"+'CP3 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$27","v":{"v":0.10975910285714284,"d":"10.98%"}},{"v":0.10975910285714284,"d":"10.98%"},{"$f":"+'CP3 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$66","v":{"v":0.11069664,"d":"11.07%"}},{"v":0.11069664,"d":"11.07%"},{"$f":"+'CP3 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$105","v":{"v":0.113038,"d":"11.30%"}},{"v":0.113038,"d":"11.30%"},{"$f":"+'CP3 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$144","v":{"v":0.12355630285714285,"d":"12.36%"}},{"v":0.12355630285714285,"d":"12.36%"}]
["Post Doc Fellows (Union)","L12",{"$f":"+'CP3 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$28","v":{"v":0.10424361333333332,"d":"10.42%"}},{"v":0.10424361333333332,"d":"10.42%"},{"$f":"+'CP3 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$67","v":{"v":0.10503531466666666,"d":"10.50%"}},{"v":0.10503531466666666,"d":"10.50%"},{"$f":"+'CP3 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$106","v":{"v":0.107220584,"d":"10.72%"}},{"v":0.107220584,"d":"10.72%"},{"$f":"+'CP3 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$145","v":{"v":0.11703766666666665,"d":"11.70%"}},{"v":0.11703766666666665,"d":"11.70%"}]
["Post Doc Fellows (Union)","L13",{"$f":"+'CP3 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$29","v":{"v":0.09941755999999999,"d":"9.94%"}},{"v":0.09941755999999999,"d":"9.94%"},{"$f":"+'CP3 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$68","v":{"v":0.100081655,"d":"10.01%"}},{"v":0.100081655,"d":"10.01%"},{"$f":"+'CP3 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$107","v":{"v":0.102130345,"d":"10.21%"}},{"v":0.102130345,"d":"10.21%"},{"$f":"+'CP3 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$146","v":{"v":0.11133385999999998,"d":"11.13%"}},{"v":0.11133385999999998,"d":"11.13%"}]
["Post Doc Fellows (Union)","L14",{"$f":"+'CP3 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$30","v":{"v":0.09515927764705881,"d":"9.52%"}},{"v":0.09515927764705881,"d":"9.52%"},{"$f":"+'CP3 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$69","v":{"v":0.09571077882352941,"d":"9.57%"}},{"v":0.09571077882352941,"d":"9.57%"},{"$f":"+'CP3 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$108","v":{"v":0.09763895764705884,"d":"9.76%"}},{"v":0.09763895764705884,"d":"9.76%"},{"$f":"+'CP3 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$147","v":{"v":0.10630108941176471,"d":"10.63%"}},{"v":0.10630108941176471,"d":"10.63%"}]
["Post Doc Fellows (Union)","L15",{"$f":"+'CP3 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$31","v":{"v":0.09129413777777777,"d":"9.13%"}},{"v":0.09129413777777777,"d":"9.13%"},{"$f":"+'CP3 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$70","v":{"v":0.09182555555555555,"d":"9.18%"}},{"v":0.09182555555555555,"d":"9.18%"},{"$f":"+'CP3 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$109","v":{"v":0.09364661333333334,"d":"9.36%"}},{"v":0.09364661333333334,"d":"9.36%"},{"$f":"+'CP3 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$148","v":{"v":0.10182751555555555,"d":"10.18%"}},{"v":0.10182751555555555,"d":"10.18%"}]
["Post Doc Fellows (Union)","L16",{"$f":"+'CP3 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$32","v":{"v":0.08772217052631577,"d":"8.77%"}},{"v":0.08772217052631577,"d":"8.77%"},{"$f":"+'CP3 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$71","v":{"v":0.08819393473684212,"d":"8.82%"}},{"v":0.08819393473684212,"d":"8.82%"},{"$f":"+'CP3 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$110","v":{"v":0.09003283157894737,"d":"9.00%"}},{"v":0.09003283157894737,"d":"9.00%"},{"$f":"+'CP3 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$149","v":{"v":0.09782484421052631,"d":"9.78%"}},{"v":0.09782484421052631,"d":"9.78%"}]
["Post Doc Fellows (Union)","L17",{"$f":"+'CP3 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$33","v":{"v":0.0845074,"d":"8.45%"}},{"v":0.0845074,"d":"8.45%"},{"$f":"+'CP3 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$72","v":{"v":0.084893076,"d":"8.49%"}},{"v":0.084893076,"d":"8.49%"},{"$f":"+'CP3 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$111","v":{"v":0.08664002800000001,"d":"8.66%"}},{"v":0.08664002800000001,"d":"8.66%"},{"$f":"+'CP3 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$150","v":{"v":0.09411444,"d":"9.41%"}},{"v":0.09411444,"d":"9.41%"}]
["Post Doc Fellows (Union)","L18",{"$f":"+'CP3 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$34","v":{"v":0.0814832380952381,"d":"8.15%"}},{"v":0.0814832380952381,"d":"8.15%"},{"$f":"+'CP3 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$73","v":{"v":0.08179102476190477,"d":"8.18%"}},{"v":0.08179102476190477,"d":"8.18%"},{"$f":"+'CP3 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$112","v":{"v":0.08345478857142857,"d":"8.35%"}},{"v":0.08345478857142857,"d":"8.35%"},{"$f":"+'CP3 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$151","v":{"v":0.09057327619047618,"d":"9.06%"}},{"v":0.09057327619047618,"d":"9.06%"}]
["Post Doc Fellows (Union)","L19",{"$f":"+'CP3 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$35","v":{"v":0.078734,"d":"7.87%"}},{"v":0.078734,"d":"7.87%"},{"$f":"+'CP3 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$74","v":{"v":0.07897097818181818,"d":"7.90%"}},{"v":0.07897097818181818,"d":"7.90%"},{"$f":"+'CP3 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$113","v":{"v":0.08055911636363637,"d":"8.06%"}},{"v":0.08055911636363637,"d":"8.06%"},{"$f":"+'CP3 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$152","v":{"v":0.08735403636363635,"d":"8.74%"}},{"v":0.08735403636363635,"d":"8.74%"}]
["Post Doc Fellows (Union)","L20",{"$f":"+'CP3 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$36","v":{"v":0.07622382608695652,"d":"7.62%"}},{"v":0.07622382608695652,"d":"7.62%"},{"$f":"+'CP3 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$75","v":{"v":0.07639615304347826,"d":"7.64%"}},{"v":0.07639615304347826,"d":"7.64%"},{"$f":"+'CP3 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$114","v":{"v":0.07791524173913043,"d":"7.79%"}},{"v":0.07791524173913043,"d":"7.79%"},{"$f":"+'CP3 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$153","v":{"v":0.0844147304347826,"d":"8.44%"}},{"v":0.0844147304347826,"d":"8.44%"}]
["Post Doc Fellows (Union)","L21",{"$f":"+'CP3 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$37","v":{"v":0.07392283333333333,"d":"7.39%"}},{"v":0.07392283333333333,"d":"7.39%"},{"$f":"+'CP3 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$76","v":{"v":0.07403589666666667,"d":"7.40%"}},{"v":0.07403589666666667,"d":"7.40%"},{"$f":"+'CP3 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$115","v":{"v":0.07549169,"d":"7.55%"}},{"v":0.07549169,"d":"7.55%"},{"$f":"+'CP3 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$154","v":{"v":0.08172036666666667,"d":"8.17%"}},{"v":0.08172036666666667,"d":"8.17%"}]
["Post Doc Fellows (Union)","L22",{"$f":"+'CP3 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$38","v":{"v":0.07180592,"d":"7.18%"}},{"v":0.07180592,"d":"7.18%"},{"$f":"+'CP3 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$77","v":{"v":0.0718644608,"d":"7.19%"}},{"v":0.0718644608,"d":"7.19%"},{"$f":"+'CP3 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$116","v":{"v":0.0732620224,"d":"7.33%"}},{"v":0.0732620224,"d":"7.33%"},{"$f":"+'CP3 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$155","v":{"v":0.07924155199999999,"d":"7.92%"}},{"v":0.07924155199999999,"d":"7.92%"}]
["Post Doc Fellows (Union)","L23",{"$f":"+'CP3 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$39","v":{"v":0.06985184615384615,"d":"6.99%"}},{"v":0.06985184615384615,"d":"6.99%"},{"$f":"+'CP3 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$78","v":{"v":0.06986005846153846,"d":"6.99%"}},{"v":0.06986005846153846,"d":"6.99%"},{"$f":"+'CP3 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$117","v":{"v":0.07120386769230769,"d":"7.12%"}},{"v":0.07120386769230769,"d":"7.12%"},{"$f":"+'CP3 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$156","v":{"v":0.07695341538461538,"d":"7.70%"}},{"v":0.07695341538461538,"d":"7.70%"}]
["Post Doc Fellows (Union)","L24",{"$f":"+'CP3 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$40","v":{"v":0.06804251851851852,"d":"6.80%"}},{"v":0.06804251851851852,"d":"6.80%"},{"$f":"+'CP3 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$79","v":{"v":0.06800413037037037,"d":"6.80%"}},{"v":0.06800413037037037,"d":"6.80%"},{"$f":"+'CP3 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$118","v":{"v":0.06929816888888889,"d":"6.93%"}},{"v":0.06929816888888889,"d":"6.93%"},{"$f":"+'CP3 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$157","v":{"v":0.07483477037037037,"d":"7.48%"}},{"v":0.07483477037037037,"d":"7.48%"}]
["Post Doc Fellows (Union)","L25",{"$f":"+'CP3 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$41","v":{"v":0.06636242857142857,"d":"6.64%"}},{"v":0.06636242857142857,"d":"6.64%"},{"$f":"+'CP3 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$80","v":{"v":0.06628076857142857,"d":"6.63%"}},{"v":0.06628076857142857,"d":"6.63%"},{"$f":"+'CP3 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$119","v":{"v":0.06752859142857143,"d":"6.75%"}},{"v":0.06752859142857143,"d":"6.75%"},{"$f":"+'CP3 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$158","v":{"v":0.07286745714285714,"d":"7.29%"}},{"v":0.07286745714285714,"d":"7.29%"}]
["Post Doc Fellows (Union)","L26",{"$f":"+'CP3 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$42","v":{"v":0.06479820689655172,"d":"6.48%"}},{"v":0.06479820689655172,"d":"6.48%"},{"$f":"+'CP3 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$81","v":{"v":0.06467625931034483,"d":"6.47%"}},{"v":0.06467625931034483,"d":"6.47%"},{"$f":"+'CP3 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$120","v":{"v":0.06588105379310345,"d":"6.59%"}},{"v":0.06588105379310345,"d":"6.59%"},{"$f":"+'CP3 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$159","v":{"v":0.07103582068965517,"d":"7.10%"}},{"v":0.07103582068965517,"d":"7.10%"}]
["Post Doc Fellows (Union)","L27",{"$f":"+'CP3 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$43","v":{"v":0.06333826666666667,"d":"6.33%"}},{"v":0.06333826666666667,"d":"6.33%"},{"$f":"+'CP3 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$82","v":{"v":0.06317871733333333,"d":"6.32%"}},{"v":0.06317871733333333,"d":"6.32%"},{"$f":"+'CP3 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$121","v":{"v":0.064343352,"d":"6.43%"}},{"v":0.064343352,"d":"6.43%"},{"$f":"+'CP3 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$160","v":{"v":0.06932629333333333,"d":"6.93%"}},{"v":0.06932629333333333,"d":"6.93%"}]
["Post Doc Fellows (Union)","L28",{"$f":"+'CP3 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$44","v":{"v":0.061972516129032255,"d":"6.20%"}},{"v":0.061972516129032255,"d":"6.20%"},{"$f":"+'CP3 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$83","v":{"v":0.061777790967741934,"d":"6.18%"}},{"v":0.061777790967741934,"d":"6.18%"},{"$f":"+'CP3 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$122","v":{"v":0.06290485677419355,"d":"6.29%"}},{"v":0.06290485677419355,"d":"6.29%"},{"$f":"+'CP3 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$161","v":{"v":0.06772705806451612,"d":"6.77%"}},{"v":0.06772705806451612,"d":"6.77%"}]
["Post Doc Fellows (Union)","L29",{"$f":"+'CP3 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$45","v":{"v":0.060692125,"d":"6.07%"}},{"v":0.060692125,"d":"6.07%"},{"$f":"+'CP3 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$84","v":{"v":0.060464422500000004,"d":"6.05%"}},{"v":0.060464422500000004,"d":"6.05%"},{"$f":"+'CP3 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$123","v":{"v":0.061556267500000005,"d":"6.16%"}},{"v":0.061556267500000005,"d":"6.16%"},{"$f":"+'CP3 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$162","v":{"v":0.066227775,"d":"6.62%"}},{"v":0.066227775,"d":"6.62%"}]
["Post Doc Fellows (Union)","L30",{"$f":"+'CP3 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$46","v":{"v":0.05948933333333333,"d":"5.95%"}},{"v":0.05948933333333333,"d":"5.95%"},{"$f":"+'CP3 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$85","v":{"v":0.05923065212121212,"d":"5.92%"}},{"v":0.05923065212121212,"d":"5.92%"},{"$f":"+'CP3 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$124","v":{"v":0.06028941090909091,"d":"6.03%"}},{"v":0.06028941090909091,"d":"6.03%"},{"$f":"+'CP3 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$163","v":{"v":0.06481935757575757,"d":"6.48%"}},{"v":0.06481935757575757,"d":"6.48%"}]
["Post Doc Fellows (Union)","L31",{"$f":"+'CP3 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$47","v":{"v":0.058357294117647056,"d":"5.84%"}},{"v":0.058357294117647056,"d":"5.84%"},{"$f":"+'CP3 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$86","v":{"v":0.058069456470588234,"d":"5.81%"}},{"v":0.058069456470588234,"d":"5.81%"},{"$f":"+'CP3 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$125","v":{"v":0.059097075294117646,"d":"5.91%"}},{"v":0.059097075294117646,"d":"5.91%"},{"$f":"+'CP3 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$164","v":{"v":0.06349378823529411,"d":"6.35%"}},{"v":0.06349378823529411,"d":"6.35%"}]
["Post Doc Fellows (Union)","L32",{"$f":"+'CP3 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$48","v":{"v":0.05728994285714285,"d":"5.73%"}},{"v":0.05728994285714285,"d":"5.73%"},{"$f":"+'CP3 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$87","v":{"v":0.056974614857142857,"d":"5.70%"}},{"v":0.056974614857142857,"d":"5.70%"},{"$f":"+'CP3 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$126","v":{"v":0.057972873142857144,"d":"5.80%"}},{"v":0.057972873142857144,"d":"5.80%"},{"$f":"+'CP3 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$165","v":{"v":0.06224396571428571,"d":"6.22%"}},{"v":0.06224396571428571,"d":"6.22%"}]
["Post Doc Fellows (Union)","L33",{"$f":"+'CP3 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$49","v":{"v":0.05628188888888889,"d":"5.63%"}},{"v":0.05628188888888889,"d":"5.63%"},{"$f":"+'CP3 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$88","v":{"v":0.05594059777777778,"d":"5.59%"}},{"v":0.05594059777777778,"d":"5.59%"},{"$f":"+'CP3 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$127","v":{"v":0.056911126666666666,"d":"5.69%"}},{"v":0.056911126666666666,"d":"5.69%"},{"$f":"+'CP3 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$166","v":{"v":0.061063577777777774,"d":"6.11%"}},{"v":0.061063577777777774,"d":"6.11%"}]
["Post Doc Fellows (Union)","L34",{"$f":"+'CP3 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$50","v":{"v":0.05532832432432432,"d":"5.53%"}},{"v":0.05532832432432432,"d":"5.53%"},{"$f":"+'CP3 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$89","v":{"v":0.054962473513513514,"d":"5.50%"}},{"v":0.054962473513513514,"d":"5.50%"},{"$f":"+'CP3 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$128","v":{"v":0.055906771891891895,"d":"5.59%"}},{"v":0.055906771891891895,"d":"5.59%"},{"$f":"+'CP3 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$167","v":{"v":0.05994699459459459,"d":"5.99%"}},{"v":0.05994699459459459,"d":"5.99%"}]
["Post Doc Fellows (Union)","L35",{"$f":"+'CP3 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$51","v":{"v":0.05442494736842105,"d":"5.44%"}},{"v":0.05442494736842105,"d":"5.44%"},{"$f":"+'CP3 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$90","v":{"v":0.05403582947368421,"d":"5.40%"}},{"v":0.05403582947368421,"d":"5.40%"},{"$f":"+'CP3 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$129","v":{"v":0.054955277894736844,"d":"5.50%"}},{"v":0.054955277894736844,"d":"5.50%"},{"$f":"+'CP3 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$168","v":{"v":0.05888917894736842,"d":"5.89%"}},{"v":0.05888917894736842,"d":"5.89%"}]
["Post Doc Fellows (Union)","L36",{"$f":"+'CP3 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$52","v":{"v":0.05356789743589743,"d":"5.36%"}},{"v":0.05356789743589743,"d":"5.36%"},{"$f":"+'CP3 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$91","v":{"v":0.05315670564102564,"d":"5.32%"}},{"v":0.05315670564102564,"d":"5.32%"},{"$f":"+'CP3 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$130","v":{"v":0.054052578461538464,"d":"5.41%"}},{"v":0.054052578461538464,"d":"5.41%"},{"$f":"+'CP3 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$169","v":{"v":0.05788561025641025,"d":"5.79%"}},{"v":0.05788561025641025,"d":"5.79%"}]
["Post Doc Fellows (Union)","L37",{"$f":"+'CP3 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$53","v":{"v":0.0527537,"d":"5.28%"}},{"v":0.0527537,"d":"5.28%"},{"$f":"+'CP3 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$92","v":{"v":0.052321538,"d":"5.23%"}},{"v":0.052321538,"d":"5.23%"},{"$f":"+'CP3 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$131","v":{"v":0.053195014,"d":"5.32%"}},{"v":0.053195014,"d":"5.32%"},{"$f":"+'CP3 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$170","v":{"v":0.05693222,"d":"5.69%"}},{"v":0.05693222,"d":"5.69%"}]
["Post Doc Fellows (Union)","L38",{"$f":"+C359","v":{"v":200000,"d":"200,000"}},{"$f":"+D359","v":{"v":0.0527537,"d":"5.28%"}},{"v":0.0527537,"d":"5.28%"},{"$f":"+F359","v":{"v":200000,"d":"200,000"}},{"$f":"+G359","v":{"v":0.052321538,"d":"5.23%"}},{"v":0.052321538,"d":"5.23%"},{"$f":"+I359","v":{"v":200000,"d":"200,000"}},{"$f":"+J359","v":{"v":0.053195014,"d":"5.32%"}},{"v":0.053195014,"d":"5.32%"},{"$f":"+L359","v":{"v":200000,"d":"200,000"}},{"$f":"+M359","v":{"v":0.05693222,"d":"5.69%"}},{"v":0.05693222,"d":"5.69%"}]
["Post Doc Fellows (Union)","L39",{"$f":"+C360","v":{"v":200000,"d":"200,000"}},{"v":0.0527537,"d":"5.28%"},{"v":0.0527537,"d":"5.28%"},{"$f":"+F360","v":{"v":200000,"d":"200,000"}},{"v":0.052321538,"d":"5.23%"},{"v":0.052321538,"d":"5.23%"},{"$f":"+I360","v":{"v":200000,"d":"200,000"}},{"v":0.053195014,"d":"5.32%"},{"v":0.053195014,"d":"5.32%"},{"$f":"+L360","v":{"v":200000,"d":"200,000"}},{"v":0.05693222,"d":"5.69%"},{"v":0.05693222,"d":"5.69%"}]
["Post Doc Fellows (Union)","L40",{"v":200000,"d":"200,000"},{"v":0.0527537,"d":"5.28%"},{"v":0.0527537,"d":"5.28%"},{"v":200000,"d":"200,000"},{"v":0.052321538,"d":"5.23%"},{"v":0.052321538,"d":"5.23%"},{"v":200000,"d":"200,000"},{"v":0.053195014,"d":"5.32%"},{"v":0.053195014,"d":"5.32%"},{"v":200000,"d":"200,000"},{"v":0.05693222,"d":"5.69%"},{"v":0.05693222,"d":"5.69%"}]
["Conversational Assistants","L1",{"$f":"+'CVA All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$17","v":{"v":0.1477015,"d":"14.77%"}},{"$f":"+D363","v":{"v":0.1477015,"d":"14.77%"}},{"$f":"+'CVA All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$56","v":{"v":0.14839549999999999,"d":"14.84%"}},{"$f":"+G363","v":{"v":0.14839549999999999,"d":"14.84%"}},{"$f":"+'CVA All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$95","v":{"v":0.15071750000000003,"d":"15.07%"}},{"$f":"+J363","v":{"v":0.15071750000000003,"d":"15.07%"}},{"$f":"+'CVA All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$134","v":{"v":0.16199149999999998,"d":"16.20%"}},{"$f":"+M363","v":{"v":0.16199149999999998,"d":"16.20%"}}]
["Conversational Assistants","L2",{"$f":"+'CVA All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$18","v":{"v":0.1382452,"d":"13.82%"}},{"$f":"+D364","v":{"v":0.1382452,"d":"13.82%"}},{"$f":"+'CVA All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$57","v":{"v":0.13855040000000002,"d":"13.86%"}},{"$f":"+G364","v":{"v":0.13855040000000002,"d":"13.86%"}},{"$f":"+'CVA All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$96","v":{"v":0.140408,"d":"14.04%"}},{"$f":"+J364","v":{"v":0.140408,"d":"14.04%"}},{"$f":"+'CVA All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$135","v":{"v":0.1514272,"d":"15.14%"}},{"$f":"+M364","v":{"v":0.1514272,"d":"15.14%"}}]
["Conversational Assistants","L3",{"$f":"+'CVA All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$19","v":{"v":0.131941,"d":"13.19%"}},{"v":0.131941,"d":"13.19%"},{"$f":"+'CVA All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$58","v":{"v":0.131987,"d":"13.20%"}},{"v":0.131987,"d":"13.20%"},{"$f":"+'CVA All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$97","v":{"v":0.13353500000000001,"d":"13.35%"}},{"v":0.13353500000000001,"d":"13.35%"},{"$f":"+'CVA All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$136","v":{"v":0.14438433333333334,"d":"14.44%"}},{"v":0.14438433333333334,"d":"14.44%"}]
["Conversational Assistants","L4",{"$f":"+'CVA All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$20","v":{"v":0.127438,"d":"12.74%"}},{"v":0.127438,"d":"12.74%"},{"$f":"+'CVA All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$59","v":{"v":0.12729885714285713,"d":"12.73%"}},{"v":0.12729885714285713,"d":"12.73%"},{"$f":"+'CVA All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$98","v":{"v":0.1286257142857143,"d":"12.86%"}},{"v":0.1286257142857143,"d":"12.86%"},{"$f":"+'CVA All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$137","v":{"v":0.13935371428571428,"d":"13.94%"}},{"v":0.13935371428571428,"d":"13.94%"}]
["Conversational Assistants","L5",{"$f":"+'CVA All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$21","v":{"v":0.12406075000000001,"d":"12.41%"}},{"v":0.12406075000000001,"d":"12.41%"},{"$f":"+'CVA All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$60","v":{"v":0.12378275000000001,"d":"12.38%"}},{"v":0.12378275000000001,"d":"12.38%"},{"$f":"+'CVA All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$99","v":{"v":0.12494375,"d":"12.49%"}},{"v":0.12494375,"d":"12.49%"},{"$f":"+'CVA All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$138","v":{"v":0.13558075,"d":"13.56%"}},{"v":0.13558075,"d":"13.56%"}]
["Conversational Assistants","L6",{"$f":"+'CVA All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$22","v":{"v":0.121434,"d":"12.14%"}},{"v":0.121434,"d":"12.14%"},{"$f":"+'CVA All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$61","v":{"v":0.121048,"d":"12.10%"}},{"v":0.121048,"d":"12.10%"},{"$f":"+'CVA All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$100","v":{"v":0.12208,"d":"12.21%"}},{"v":0.12208,"d":"12.21%"},{"$f":"+'CVA All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$139","v":{"v":0.13264622222222222,"d":"13.26%"}},{"v":0.13264622222222222,"d":"13.26%"}]
["Conversational Assistants","L7",{"$f":"+'CVA All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$23","v":{"v":0.1193326,"d":"11.93%"}},{"v":0.1193326,"d":"11.93%"},{"$f":"+'CVA All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$62","v":{"v":0.1188602,"d":"11.89%"}},{"v":0.1188602,"d":"11.89%"},{"$f":"+'CVA All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$101","v":{"v":0.11978899999999999,"d":"11.98%"}},{"v":0.11978899999999999,"d":"11.98%"},{"$f":"+'CVA All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$140","v":{"v":0.13029860000000001,"d":"13.03%"}},{"v":0.13029860000000001,"d":"13.03%"}]
["Conversational Assistants","L8",{"$f":"+'CVA All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$24","v":{"v":0.11551338181818181,"d":"11.55%"}},{"v":0.11551338181818181,"d":"11.55%"},{"$f":"+'CVA All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$63","v":{"v":0.1156824,"d":"11.57%"}},{"v":0.1156824,"d":"11.57%"},{"$f":"+'CVA All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$102","v":{"v":0.11714887272727273,"d":"11.71%"}},{"v":0.11714887272727273,"d":"11.71%"},{"$f":"+'CVA All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$141","v":{"v":0.12823425454545453,"d":"12.82%"}},{"v":0.12823425454545453,"d":"12.82%"}]
["Conversational Assistants","L9",{"$f":"+'CVA All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$25","v":{"v":0.10793726666666667,"d":"10.79%"}},{"v":0.10793726666666667,"d":"10.79%"},{"$f":"+'CVA All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$64","v":{"v":0.10897803333333335,"d":"10.90%"}},{"v":0.10897803333333335,"d":"10.90%"},{"$f":"+'CVA All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$103","v":{"v":0.1113948,"d":"11.14%"}},{"v":0.1113948,"d":"11.14%"},{"$f":"+'CVA All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$142","v":{"v":0.12326223333333335,"d":"12.33%"}},{"v":0.12326223333333335,"d":"12.33%"}]
["Conversational Assistants","L10",{"$f":"+'CVA All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$26","v":{"v":0.10152670769230769,"d":"10.15%"}},{"v":0.10152670769230769,"d":"10.15%"},{"$f":"+'CVA All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$65","v":{"v":0.10239126153846155,"d":"10.24%"}},{"v":0.10239126153846155,"d":"10.24%"},{"$f":"+'CVA All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$104","v":{"v":0.10462212307692308,"d":"10.46%"}},{"v":0.10462212307692308,"d":"10.46%"},{"$f":"+'CVA All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$143","v":{"v":0.11557667692307692,"d":"11.56%"}},{"v":0.11557667692307692,"d":"11.56%"}]
["Conversational Assistants","L11",{"$f":"+'CVA All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$27","v":{"v":0.09603194285714285,"d":"9.60%"}},{"v":0.09603194285714285,"d":"9.60%"},{"$f":"+'CVA All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$66","v":{"v":0.09674545714285715,"d":"9.67%"}},{"v":0.09674545714285715,"d":"9.67%"},{"$f":"+'CVA All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$105","v":{"v":0.09881697142857143,"d":"9.88%"}},{"v":0.09881697142857143,"d":"9.88%"},{"$f":"+'CVA All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$144","v":{"v":0.10898905714285714,"d":"10.90%"}},{"v":0.10898905714285714,"d":"10.90%"}]
["Conversational Assistants","L12",{"$f":"+'CVA All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$28","v":{"v":0.09126981333333334,"d":"9.13%"}},{"v":0.09126981333333334,"d":"9.13%"},{"$f":"+'CVA All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$67","v":{"v":0.09185242666666668,"d":"9.19%"}},{"v":0.09185242666666668,"d":"9.19%"},{"$f":"+'CVA All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$106","v":{"v":0.09378584,"d":"9.38%"}},{"v":0.09378584,"d":"9.38%"},{"$f":"+'CVA All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$145","v":{"v":0.10327978666666668,"d":"10.33%"}},{"v":0.10327978666666668,"d":"10.33%"}]
["Conversational Assistants","L13",{"$f":"+'CVA All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$29","v":{"v":0.08710295,"d":"8.71%"}},{"v":0.08710295,"d":"8.71%"},{"$f":"+'CVA All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$68","v":{"v":0.08757102500000001,"d":"8.76%"}},{"v":0.08757102500000001,"d":"8.76%"},{"$f":"+'CVA All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$107","v":{"v":0.08938360000000001,"d":"8.94%"}},{"v":0.08938360000000001,"d":"8.94%"},{"$f":"+'CVA All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$146","v":{"v":0.098284175,"d":"9.83%"}},{"v":0.098284175,"d":"9.83%"}]
["Conversational Assistants","L14",{"$f":"+'CVA All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$30","v":{"v":0.08342630588235293,"d":"8.34%"}},{"v":0.08342630588235293,"d":"8.34%"},{"$f":"+'CVA All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$69","v":{"v":0.08379331764705883,"d":"8.38%"}},{"v":0.08379331764705883,"d":"8.38%"},{"$f":"+'CVA All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$108","v":{"v":0.0854992705882353,"d":"8.55%"}},{"v":0.0854992705882353,"d":"8.55%"},{"$f":"+'CVA All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$147","v":{"v":0.09387628235294118,"d":"9.39%"}},{"v":0.09387628235294118,"d":"9.39%"}]
["Conversational Assistants","L15",{"$f":"+'CVA All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$31","v":{"v":0.08007817777777777,"d":"8.01%"}},{"v":0.08007817777777777,"d":"8.01%"},{"$f":"+'CVA All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$70","v":{"v":0.08043535555555556,"d":"8.04%"}},{"v":0.08043535555555556,"d":"8.04%"},{"$f":"+'CVA All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$109","v":{"v":0.08204653333333334,"d":"8.20%"}},{"v":0.08204653333333334,"d":"8.20%"},{"$f":"+'CVA All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$148","v":{"v":0.08995815555555556,"d":"9.00%"}},{"v":0.08995815555555556,"d":"9.00%"}]
["Conversational Assistants","L16",{"$f":"+'CVA All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$32","v":{"v":0.0769688,"d":"7.70%"}},{"v":0.0769688,"d":"7.70%"},{"$f":"+'CVA All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$71","v":{"v":0.07727549473684212,"d":"7.73%"}},{"v":0.07727549473684212,"d":"7.73%"},{"$f":"+'CVA All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$110","v":{"v":0.07891555789473684,"d":"7.89%"}},{"v":0.07891555789473684,"d":"7.89%"},{"$f":"+'CVA All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$149","v":{"v":0.08645246315789475,"d":"8.65%"}},{"v":0.08645246315789475,"d":"8.65%"}]
["Conversational Assistants","L17",{"$f":"+'CVA All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$33","v":{"v":0.07417036,"d":"7.42%"}},{"v":0.07417036,"d":"7.42%"},{"$f":"+'CVA All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$72","v":{"v":0.07439922,"d":"7.44%"}},{"v":0.07439922,"d":"7.44%"},{"$f":"+'CVA All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$111","v":{"v":0.07595728,"d":"7.60%"}},{"v":0.07595728,"d":"7.60%"},{"$f":"+'CVA All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$150","v":{"v":0.08318933999999999,"d":"8.32%"}},{"v":0.08318933999999999,"d":"8.32%"}]
["Conversational Assistants","L18",{"$f":"+'CVA All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$34","v":{"v":0.0716384380952381,"d":"7.16%"}},{"v":0.0716384380952381,"d":"7.16%"},{"$f":"+'CVA All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$73","v":{"v":0.0717968761904762,"d":"7.18%"}},{"v":0.0717968761904762,"d":"7.18%"},{"$f":"+'CVA All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$112","v":{"v":0.07328074285714285,"d":"7.33%"}},{"v":0.07328074285714285,"d":"7.33%"},{"$f":"+'CVA All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$151","v":{"v":0.08016841904761904,"d":"8.02%"}},{"v":0.08016841904761904,"d":"8.02%"}]
["Conversational Assistants","L19",{"$f":"+'CVA All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$35","v":{"v":0.0693366909090909,"d":"6.93%"}},{"v":0.0693366909090909,"d":"6.93%"},{"$f":"+'CVA All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$74","v":{"v":0.06943110909090909,"d":"6.94%"}},{"v":0.06943110909090909,"d":"6.94%"},{"$f":"+'CVA All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$113","v":{"v":0.07084752727272728,"d":"7.08%"}},{"v":0.07084752727272728,"d":"7.08%"},{"$f":"+'CVA All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$152","v":{"v":0.07742212727272726,"d":"7.74%"}},{"v":0.07742212727272726,"d":"7.74%"}]
["Conversational Assistants","L20",{"$f":"+'CVA All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$36","v":{"v":0.0672350956521739,"d":"6.72%"}},{"v":0.0672350956521739,"d":"6.72%"},{"$f":"+'CVA All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$75","v":{"v":0.06727106086956522,"d":"6.73%"}},{"v":0.06727106086956522,"d":"6.73%"},{"$f":"+'CVA All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$114","v":{"v":0.06862589565217392,"d":"6.86%"}},{"v":0.06862589565217392,"d":"6.86%"},{"$f":"+'CVA All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$153","v":{"v":0.07491464347826086,"d":"7.49%"}},{"v":0.07491464347826086,"d":"7.49%"}]
["Conversational Assistants","L21",{"$f":"+'CVA All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$37","v":{"v":0.06530863333333334,"d":"6.53%"}},{"v":0.06530863333333334,"d":"6.53%"},{"$f":"+'CVA All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$76","v":{"v":0.06529101666666667,"d":"6.53%"}},{"v":0.06529101666666667,"d":"6.53%"},{"$f":"+'CVA All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$115","v":{"v":0.0665894,"d":"6.66%"}},{"v":0.0665894,"d":"6.66%"},{"$f":"+'CVA All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$154","v":{"v":0.07261611666666666,"d":"7.26%"}},{"v":0.07261611666666666,"d":"7.26%"}]
["Conversational Assistants","L22",{"$f":"+'CVA All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$38","v":{"v":0.063536288,"d":"6.35%"}},{"v":0.063536288,"d":"6.35%"},{"$f":"+'CVA All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$77","v":{"v":0.06346937600000001,"d":"6.35%"}},{"v":0.06346937600000001,"d":"6.35%"},{"$f":"+'CVA All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$116","v":{"v":0.064715824,"d":"6.47%"}},{"v":0.064715824,"d":"6.47%"},{"$f":"+'CVA All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$155","v":{"v":0.070501472,"d":"7.05%"}},{"v":0.070501472,"d":"7.05%"}]
["Conversational Assistants","L23",{"$f":"+'CVA All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$39","v":{"v":0.061900276923076925,"d":"6.19%"}},{"v":0.061900276923076925,"d":"6.19%"},{"$f":"+'CVA All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$78","v":{"v":0.06178786153846154,"d":"6.18%"}},{"v":0.06178786153846154,"d":"6.18%"},{"$f":"+'CVA All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$117","v":{"v":0.06298636923076924,"d":"6.30%"}},{"v":0.06298636923076924,"d":"6.30%"},{"$f":"+'CVA All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$156","v":{"v":0.0685494923076923,"d":"6.85%"}},{"v":0.0685494923076923,"d":"6.85%"}]
["Conversational Assistants","L24",{"$f":"+'CVA All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$40","v":{"v":0.06038545185185185,"d":"6.04%"}},{"v":0.06038545185185185,"d":"6.04%"},{"$f":"+'CVA All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$79","v":{"v":0.06023090370370371,"d":"6.02%"}},{"v":0.06023090370370371,"d":"6.02%"},{"$f":"+'CVA All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$118","v":{"v":0.06138502222222223,"d":"6.14%"}},{"v":0.06138502222222223,"d":"6.14%"},{"$f":"+'CVA All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$157","v":{"v":0.0667421037037037,"d":"6.67%"}},{"v":0.0667421037037037,"d":"6.67%"}]
["Conversational Assistants","L25",{"$f":"+'CVA All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$41","v":{"v":0.058978828571428575,"d":"5.90%"}},{"v":0.058978828571428575,"d":"5.90%"},{"$f":"+'CVA All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$80","v":{"v":0.05878515714285715,"d":"5.88%"}},{"v":0.05878515714285715,"d":"5.88%"},{"$f":"+'CVA All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$119","v":{"v":0.05989805714285715,"d":"5.99%"}},{"v":0.05989805714285715,"d":"5.99%"},{"$f":"+'CVA All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$158","v":{"v":0.06506381428571428,"d":"6.51%"}},{"v":0.06506381428571428,"d":"6.51%"}]
["Conversational Assistants","L26",{"$f":"+'CVA All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$42","v":{"v":0.05766921379310345,"d":"5.77%"}},{"v":0.05766921379310345,"d":"5.77%"},{"$f":"+'CVA All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$81","v":{"v":0.05743911724137931,"d":"5.74%"}},{"v":0.05743911724137931,"d":"5.74%"},{"$f":"+'CVA All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$120","v":{"v":0.05851364137931035,"d":"5.85%"}},{"v":0.05851364137931035,"d":"5.85%"},{"$f":"+'CVA All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$159","v":{"v":0.06350126896551724,"d":"6.35%"}},{"v":0.06350126896551724,"d":"6.35%"}]
["Conversational Assistants","L27",{"$f":"+'CVA All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$43","v":{"v":0.056446906666666664,"d":"5.64%"}},{"v":0.056446906666666664,"d":"5.64%"},{"$f":"+'CVA All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$82","v":{"v":0.05618281333333334,"d":"5.62%"}},{"v":0.05618281333333334,"d":"5.62%"},{"$f":"+'CVA All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$121","v":{"v":0.057221520000000005,"d":"5.72%"}},{"v":0.057221520000000005,"d":"5.72%"},{"$f":"+'CVA All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$160","v":{"v":0.06204289333333333,"d":"6.20%"}},{"v":0.06204289333333333,"d":"6.20%"}]
["Conversational Assistants","L28",{"$f":"+'CVA All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$44","v":{"v":0.05530345806451613,"d":"5.53%"}},{"v":0.05530345806451613,"d":"5.53%"},{"$f":"+'CVA All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$83","v":{"v":0.05500756129032258,"d":"5.50%"}},{"v":0.05500756129032258,"d":"5.50%"},{"$f":"+'CVA All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$122","v":{"v":0.05601276129032259,"d":"5.60%"}},{"v":0.05601276129032259,"d":"5.60%"},{"$f":"+'CVA All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$161","v":{"v":0.060678606451612896,"d":"6.07%"}},{"v":0.060678606451612896,"d":"6.07%"}]
["Conversational Assistants","L29",{"$f":"+'CVA All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$45","v":{"v":0.054231475,"d":"5.42%"}},{"v":0.054231475,"d":"5.42%"},{"$f":"+'CVA All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$84","v":{"v":0.0539057625,"d":"5.39%"}},{"v":0.0539057625,"d":"5.39%"},{"$f":"+'CVA All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$123","v":{"v":0.054879550000000006,"d":"5.49%"}},{"v":0.054879550000000006,"d":"5.49%"},{"$f":"+'CVA All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$162","v":{"v":0.05939958750000001,"d":"5.94%"}},{"v":0.05939958750000001,"d":"5.94%"}]
["Conversational Assistants","L30",{"$f":"+'CVA All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$46","v":{"v":0.053224460606060606,"d":"5.32%"}},{"v":0.053224460606060606,"d":"5.32%"},{"$f":"+'CVA All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$85","v":{"v":0.052870739393939395,"d":"5.29%"}},{"v":0.052870739393939395,"d":"5.29%"},{"$f":"+'CVA All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$124","v":{"v":0.053815018181818185,"d":"5.38%"}},{"v":0.053815018181818185,"d":"5.38%"},{"$f":"+'CVA All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$163","v":{"v":0.058198084848484856,"d":"5.82%"}},{"v":0.058198084848484856,"d":"5.82%"}]
["Conversational Assistants","L31",{"$f":"+'CVA All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$47","v":{"v":0.052276682352941174,"d":"5.23%"}},{"v":0.052276682352941174,"d":"5.23%"},{"$f":"+'CVA All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$86","v":{"v":0.0518966,"d":"5.19%"}},{"v":0.0518966,"d":"5.19%"},{"$f":"+'CVA All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$125","v":{"v":0.05281310588235295,"d":"5.28%"}},{"v":0.05281310588235295,"d":"5.28%"},{"$f":"+'CVA All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$164","v":{"v":0.05706725882352942,"d":"5.71%"}},{"v":0.05706725882352942,"d":"5.71%"}]
["Conversational Assistants","L32",{"$f":"+'CVA All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$48","v":{"v":0.05138306285714286,"d":"5.14%"}},{"v":0.05138306285714286,"d":"5.14%"},{"$f":"+'CVA All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$87","v":{"v":0.05097812571428572,"d":"5.10%"}},{"v":0.05097812571428572,"d":"5.10%"},{"$f":"+'CVA All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$126","v":{"v":0.05186844571428572,"d":"5.19%"}},{"v":0.05186844571428572,"d":"5.19%"},{"$f":"+'CVA All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$165","v":{"v":0.05600105142857144,"d":"5.60%"}},{"v":0.05600105142857144,"d":"5.60%"}]
["Conversational Assistants","L33",{"$f":"+'CVA All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$49","v":{"v":0.05053908888888889,"d":"5.05%"}},{"v":0.05053908888888889,"d":"5.05%"},{"$f":"+'CVA All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$88","v":{"v":0.05011067777777778,"d":"5.01%"}},{"v":0.05011067777777778,"d":"5.01%"},{"$f":"+'CVA All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$127","v":{"v":0.05097626666666667,"d":"5.10%"}},{"v":0.05097626666666667,"d":"5.10%"},{"$f":"+'CVA All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$166","v":{"v":0.05499407777777778,"d":"5.50%"}},{"v":0.05499407777777778,"d":"5.50%"}]
["Conversational Assistants","L34",{"$f":"+'CVA All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$50","v":{"v":0.04974073513513513,"d":"4.97%"}},{"v":0.04974073513513513,"d":"4.97%"},{"$f":"+'CVA All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$89","v":{"v":0.04929011891891892,"d":"4.93%"}},{"v":0.04929011891891892,"d":"4.93%"},{"$f":"+'CVA All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$128","v":{"v":0.05013231351351352,"d":"5.01%"}},{"v":0.05013231351351352,"d":"5.01%"},{"$f":"+'CVA All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$167","v":{"v":0.05404153513513514,"d":"5.40%"}},{"v":0.05404153513513514,"d":"5.40%"}]
["Conversational Assistants","L35",{"$f":"+'CVA All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$51","v":{"v":0.0489844,"d":"4.90%"}},{"v":0.0489844,"d":"4.90%"},{"$f":"+'CVA All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$90","v":{"v":0.04851274736842105,"d":"4.85%"}},{"v":0.04851274736842105,"d":"4.85%"},{"$f":"+'CVA All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$129","v":{"v":0.04933277894736843,"d":"4.93%"}},{"v":0.04933277894736843,"d":"4.93%"},{"$f":"+'CVA All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$168","v":{"v":0.05313912631578948,"d":"5.31%"}},{"v":0.05313912631578948,"d":"5.31%"}]
["Conversational Assistants","L36",{"$f":"+'CVA All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$52","v":{"v":0.048266851282051285,"d":"4.83%"}},{"v":0.048266851282051285,"d":"4.83%"},{"$f":"+'CVA All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$91","v":{"v":0.04777524102564103,"d":"4.78%"}},{"v":0.04777524102564103,"d":"4.78%"},{"$f":"+'CVA All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$130","v":{"v":0.04857424615384616,"d":"4.86%"}},{"v":0.04857424615384616,"d":"4.86%"},{"$f":"+'CVA All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$169","v":{"v":0.05228299487179488,"d":"5.23%"}},{"v":0.05228299487179488,"d":"5.23%"}]
["Conversational Assistants","L37",{"$f":"+'CVA All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$53","v":{"v":0.04758518,"d":"4.76%"}},{"v":0.04758518,"d":"4.76%"},{"$f":"+'CVA All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$92","v":{"v":0.04707461,"d":"4.71%"}},{"v":0.04707461,"d":"4.71%"},{"$f":"+'CVA All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$131","v":{"v":0.04785364,"d":"4.79%"}},{"v":0.04785364,"d":"4.79%"},{"$f":"+'CVA All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$170","v":{"v":0.05146967,"d":"5.15%"}},{"v":0.05146967,"d":"5.15%"}]
["Conversational Assistants","L38",{"$f":"+C399","v":{"v":200000,"d":"200,000"}},{"$f":"+D399","v":{"v":0.04758518,"d":"4.76%"}},{"v":0.04758518,"d":"4.76%"},{"$f":"+F399","v":{"v":200000,"d":"200,000"}},{"$f":"+G399","v":{"v":0.04707461,"d":"4.71%"}},{"v":0.04707461,"d":"4.71%"},{"$f":"+I399","v":{"v":200000,"d":"200,000"}},{"$f":"+J399","v":{"v":0.04785364,"d":"4.79%"}},{"v":0.04785364,"d":"4.79%"},{"$f":"+L399","v":{"v":200000,"d":"200,000"}},{"$f":"+M399","v":{"v":0.05146967,"d":"5.15%"}},{"v":0.05146967,"d":"5.15%"}]
["Conversational Assistants","L39",{"$f":"+C400","v":{"v":200000,"d":"200,000"}},{"v":0.04758518,"d":"4.76%"},{"v":0.04758518,"d":"4.76%"},{"$f":"+F400","v":{"v":200000,"d":"200,000"}},{"v":0.04707461,"d":"4.71%"},{"v":0.04707461,"d":"4.71%"},{"$f":"+I400","v":{"v":200000,"d":"200,000"}},{"v":0.04785364,"d":"4.79%"},{"v":0.04785364,"d":"4.79%"},{"$f":"+L400","v":{"v":200000,"d":"200,000"}},{"v":0.05146967,"d":"5.15%"},{"v":0.05146967,"d":"5.15%"}]
["Conversational Assistants","L40",{"v":200000,"d":"200,000"},{"v":0.04758518,"d":"4.76%"},{"v":0.04758518,"d":"4.76%"},{"v":200000,"d":"200,000"},{"v":0.04707461,"d":"4.71%"},{"v":0.04707461,"d":"4.71%"},{"v":200000,"d":"200,000"},{"v":0.04785364,"d":"4.79%"},{"v":0.04785364,"d":"4.79%"},{"v":200000,"d":"200,000"},{"v":0.05146967,"d":"5.15%"},{"v":0.05146967,"d":"5.15%"}]
["CUPE 2 Sessional Music Faculty","L1",{"$f":"+'CPM All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+D403","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+'CPM All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+G403","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CPM All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+J403","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CPM All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"+M403","v":{"v":0.0987575,"d":"9.88%"}}]
["CUPE 2 Sessional Music Faculty","L2",{"$f":"+'CPM All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$18","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+D404","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+'CPM All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$57","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+G404","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'CPM All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$96","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+J404","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'CPM All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$135","v":{"v":0.10084,"d":"10.08%"}},{"$f":"+M404","v":{"v":0.10084,"d":"10.08%"}}]
["CUPE 2 Sessional Music Faculty","L3",{"$f":"+'CPM All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$19","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'CPM All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$58","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CPM All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$97","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CPM All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$136","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["CUPE 2 Sessional Music Faculty","L4",{"$f":"+'CPM All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$20","v":{"v":0.09547,"d":"9.55%"}},{"v":0.09547,"d":"9.55%"},{"$f":"+'CPM All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$59","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CPM All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$98","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CPM All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$137","v":{"v":0.10321999999999999,"d":"10.32%"}},{"v":0.10321999999999999,"d":"10.32%"}]
["CUPE 2 Sessional Music Faculty","L5",{"$f":"+'CPM All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$21","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'CPM All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$60","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CPM All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$99","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CPM All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$138","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["CUPE 2 Sessional Music Faculty","L6",{"$f":"+'CPM All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$22","v":{"v":0.09656999999999999,"d":"9.66%"}},{"v":0.09656999999999999,"d":"9.66%"},{"$f":"+'CPM All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$61","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CPM All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$100","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CPM All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$139","v":{"v":0.10454222222222222,"d":"10.45%"}},{"v":0.10454222222222222,"d":"10.45%"}]
["CUPE 2 Sessional Music Faculty","L7",{"$f":"+'CPM All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$23","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'CPM All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$62","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CPM All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$101","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CPM All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$140","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["CUPE 2 Sessional Music Faculty","L8",{"$f":"+'CPM All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$24","v":{"v":0.09517010909090909,"d":"9.52%"}},{"v":0.09517010909090909,"d":"9.52%"},{"$f":"+'CPM All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$63","v":{"v":0.09463221818181818,"d":"9.46%"}},{"v":0.09463221818181818,"d":"9.46%"},{"$f":"+'CPM All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$102","v":{"v":0.09525432727272727,"d":"9.53%"}},{"v":0.09525432727272727,"d":"9.53%"},{"$f":"+'CPM All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$141","v":{"v":0.10524007272727272,"d":"10.52%"}},{"v":0.10524007272727272,"d":"10.52%"}]
["CUPE 2 Sessional Music Faculty","L9",{"$f":"+'CPM All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$25","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'CPM All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$64","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'CPM All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$103","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'CPM All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$142","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["CUPE 2 Sessional Music Faculty","L10",{"$f":"+'CPM All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$26","v":{"v":0.08431316923076923,"d":"8.43%"}},{"v":0.08431316923076923,"d":"8.43%"},{"$f":"+'CPM All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$65","v":{"v":0.08457956923076924,"d":"8.46%"}},{"v":0.08457956923076924,"d":"8.46%"},{"$f":"+'CPM All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$104","v":{"v":0.08609596923076923,"d":"8.61%"}},{"v":0.08609596923076923,"d":"8.61%"},{"$f":"+'CPM All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$143","v":{"v":0.09612006153846155,"d":"9.61%"}},{"v":0.09612006153846155,"d":"9.61%"}]
["CUPE 2 Sessional Music Faculty","L11",{"$f":"+'CPM All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$27","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'CPM All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$66","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'CPM All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$105","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'CPM All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$144","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["CUPE 2 Sessional Music Faculty","L12",{"$f":"+'CPM All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$28","v":{"v":0.07635141333333333,"d":"7.64%"}},{"v":0.07635141333333333,"d":"7.64%"},{"$f":"+'CPM All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$67","v":{"v":0.07641562666666667,"d":"7.64%"}},{"v":0.07641562666666667,"d":"7.64%"},{"$f":"+'CPM All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$106","v":{"v":0.07772984000000001,"d":"7.77%"}},{"v":0.07772984000000001,"d":"7.77%"},{"$f":"+'CPM All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$145","v":{"v":0.08641738666666667,"d":"8.64%"}},{"v":0.08641738666666667,"d":"8.64%"}]
["CUPE 2 Sessional Music Faculty","L13",{"$f":"+'CPM All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$29","v":{"v":0.07311695,"d":"7.31%"}},{"v":0.07311695,"d":"7.31%"},{"$f":"+'CPM All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$68","v":{"v":0.07309902500000001,"d":"7.31%"}},{"v":0.07309902500000001,"d":"7.31%"},{"$f":"+'CPM All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$107","v":{"v":0.0743311,"d":"7.43%"}},{"v":0.0743311,"d":"7.43%"},{"$f":"+'CPM All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$146","v":{"v":0.082475675,"d":"8.25%"}},{"v":0.082475675,"d":"8.25%"}]
["CUPE 2 Sessional Music Faculty","L14",{"$f":"+'CPM All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$30","v":{"v":0.07026301176470588,"d":"7.03%"}},{"v":0.07026301176470588,"d":"7.03%"},{"$f":"+'CPM All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$69","v":{"v":0.07017261176470589,"d":"7.02%"}},{"v":0.07017261176470589,"d":"7.02%"},{"$f":"+'CPM All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$108","v":{"v":0.07133221176470589,"d":"7.13%"}},{"v":0.07133221176470589,"d":"7.13%"},{"$f":"+'CPM All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$147","v":{"v":0.07899769411764707,"d":"7.90%"}},{"v":0.07899769411764707,"d":"7.90%"}]
["CUPE 2 Sessional Music Faculty","L15",{"$f":"+'CPM All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$31","v":{"v":0.06764617777777777,"d":"6.76%"}},{"v":0.06764617777777777,"d":"6.76%"},{"$f":"+'CPM All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$70","v":{"v":0.06757135555555556,"d":"6.76%"}},{"v":0.06757135555555556,"d":"6.76%"},{"$f":"+'CPM All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$109","v":{"v":0.06866653333333333,"d":"6.87%"}},{"v":0.06866653333333333,"d":"6.87%"},{"$f":"+'CPM All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$148","v":{"v":0.07590615555555556,"d":"7.59%"}},{"v":0.07590615555555556,"d":"7.59%"}]
["CUPE 2 Sessional Music Faculty","L16",{"$f":"+'CPM All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$32","v":{"v":0.06519111578947369,"d":"6.52%"}},{"v":0.06519111578947369,"d":"6.52%"},{"$f":"+'CPM All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$71","v":{"v":0.06508854736842105,"d":"6.51%"}},{"v":0.06508854736842105,"d":"6.51%"},{"$f":"+'CPM All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$110","v":{"v":0.06623976842105263,"d":"6.62%"}},{"v":0.06623976842105263,"d":"6.62%"},{"$f":"+'CPM All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$149","v":{"v":0.07314004210526316,"d":"7.31%"}},{"v":0.07314004210526316,"d":"7.31%"}]
["CUPE 2 Sessional Music Faculty","L17",{"$f":"+'CPM All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$33","v":{"v":0.06298156,"d":"6.30%"}},{"v":0.06298156,"d":"6.30%"},{"$f":"+'CPM All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$72","v":{"v":0.06282162000000001,"d":"6.28%"}},{"v":0.06282162000000001,"d":"6.28%"},{"$f":"+'CPM All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$111","v":{"v":0.06391528,"d":"6.39%"}},{"v":0.06391528,"d":"6.39%"},{"$f":"+'CPM All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$150","v":{"v":0.07054254,"d":"7.05%"}},{"v":0.07054254,"d":"7.05%"}]
["CUPE 2 Sessional Music Faculty","L18",{"$f":"+'CPM All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$34","v":{"v":0.060982438095238095,"d":"6.10%"}},{"v":0.060982438095238095,"d":"6.10%"},{"$f":"+'CPM All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$73","v":{"v":0.060770590476190475,"d":"6.08%"}},{"v":0.060770590476190475,"d":"6.08%"},{"$f":"+'CPM All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$112","v":{"v":0.061812171428571434,"d":"6.18%"}},{"v":0.061812171428571434,"d":"6.18%"},{"$f":"+'CPM All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$151","v":{"v":0.06812384761904762,"d":"6.81%"}},{"v":0.06812384761904762,"d":"6.81%"}]
["CUPE 2 Sessional Music Faculty","L19",{"$f":"+'CPM All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$35","v":{"v":0.059165054545454544,"d":"5.92%"}},{"v":0.059165054545454544,"d":"5.92%"},{"$f":"+'CPM All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$74","v":{"v":0.05890601818181818,"d":"5.89%"}},{"v":0.05890601818181818,"d":"5.89%"},{"$f":"+'CPM All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$113","v":{"v":0.05990025454545455,"d":"5.99%"}},{"v":0.05990025454545455,"d":"5.99%"},{"$f":"+'CPM All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$152","v":{"v":0.06592503636363636,"d":"6.59%"}},{"v":0.06592503636363636,"d":"6.59%"}]
["CUPE 2 Sessional Music Faculty","L20",{"$f":"+'CPM All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$36","v":{"v":0.057505704347826085,"d":"5.75%"}},{"v":0.057505704347826085,"d":"5.75%"},{"$f":"+'CPM All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$75","v":{"v":0.05720358260869565,"d":"5.72%"}},{"v":0.05720358260869565,"d":"5.72%"},{"$f":"+'CPM All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$114","v":{"v":0.05815459130434783,"d":"5.82%"}},{"v":0.05815459130434783,"d":"5.82%"},{"$f":"+'CPM All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$153","v":{"v":0.06391742608695652,"d":"6.39%"}},{"v":0.06391742608695652,"d":"6.39%"}]
["CUPE 2 Sessional Music Faculty","L21",{"$f":"+'CPM All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$37","v":{"v":0.05598463333333333,"d":"5.60%"}},{"v":0.05598463333333333,"d":"5.60%"},{"$f":"+'CPM All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$76","v":{"v":0.05564301666666667,"d":"5.56%"}},{"v":0.05564301666666667,"d":"5.56%"},{"$f":"+'CPM All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$115","v":{"v":0.056554400000000005,"d":"5.66%"}},{"v":0.056554400000000005,"d":"5.66%"},{"$f":"+'CPM All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$154","v":{"v":0.06207711666666667,"d":"6.21%"}},{"v":0.06207711666666667,"d":"6.21%"}]
["CUPE 2 Sessional Music Faculty","L22",{"$f":"+'CPM All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$38","v":{"v":0.054585248,"d":"5.46%"}},{"v":0.054585248,"d":"5.46%"},{"$f":"+'CPM All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$77","v":{"v":0.054207296,"d":"5.42%"}},{"v":0.054207296,"d":"5.42%"},{"$f":"+'CPM All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$116","v":{"v":0.055082224,"d":"5.51%"}},{"v":0.055082224,"d":"5.51%"},{"$f":"+'CPM All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$155","v":{"v":0.060384032,"d":"6.04%"}},{"v":0.060384032,"d":"6.04%"}]
["CUPE 2 Sessional Music Faculty","L23",{"$f":"+'CPM All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$39","v":{"v":0.053293507692307694,"d":"5.33%"}},{"v":0.053293507692307694,"d":"5.33%"},{"$f":"+'CPM All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$78","v":{"v":0.052882015384615386,"d":"5.29%"}},{"v":0.052882015384615386,"d":"5.29%"},{"$f":"+'CPM All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$117","v":{"v":0.05372329230769231,"d":"5.37%"}},{"v":0.05372329230769231,"d":"5.37%"},{"$f":"+'CPM All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$156","v":{"v":0.05882118461538462,"d":"5.88%"}},{"v":0.05882118461538462,"d":"5.88%"}]
["CUPE 2 Sessional Music Faculty","L24",{"$f":"+'CPM All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$40","v":{"v":0.05209745185185185,"d":"5.21%"}},{"v":0.05209745185185185,"d":"5.21%"},{"$f":"+'CPM All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$79","v":{"v":0.05165490370370371,"d":"5.17%"}},{"v":0.05165490370370371,"d":"5.17%"},{"$f":"+'CPM All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$118","v":{"v":0.05246502222222223,"d":"5.25%"}},{"v":0.05246502222222223,"d":"5.25%"},{"$f":"+'CPM All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$157","v":{"v":0.0573741037037037,"d":"5.74%"}},{"v":0.0573741037037037,"d":"5.74%"}]
["CUPE 2 Sessional Music Faculty","L25",{"$f":"+'CPM All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$41","v":{"v":0.05098682857142857,"d":"5.10%"}},{"v":0.05098682857142857,"d":"5.10%"},{"$f":"+'CPM All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$80","v":{"v":0.05051544285714286,"d":"5.05%"}},{"v":0.05051544285714286,"d":"5.05%"},{"$f":"+'CPM All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$119","v":{"v":0.051296628571428575,"d":"5.13%"}},{"v":0.051296628571428575,"d":"5.13%"},{"$f":"+'CPM All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$158","v":{"v":0.056030385714285716,"d":"5.60%"}},{"v":0.056030385714285716,"d":"5.60%"}]
["CUPE 2 Sessional Music Faculty","L26",{"$f":"+'CPM All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$42","v":{"v":0.0499528,"d":"5.00%"}},{"v":0.0499528,"d":"5.00%"},{"$f":"+'CPM All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$81","v":{"v":0.04945456551724138,"d":"4.95%"}},{"v":0.04945456551724138,"d":"4.95%"},{"$f":"+'CPM All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$120","v":{"v":0.05020881379310345,"d":"5.02%"}},{"v":0.05020881379310345,"d":"5.02%"},{"$f":"+'CPM All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$159","v":{"v":0.05477933793103448,"d":"5.48%"}},{"v":0.05477933793103448,"d":"5.48%"}]
["CUPE 2 Sessional Music Faculty","L27",{"$f":"+'CPM All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$43","v":{"v":0.048987706666666665,"d":"4.90%"}},{"v":0.048987706666666665,"d":"4.90%"},{"$f":"+'CPM All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$82","v":{"v":0.04846441333333334,"d":"4.85%"}},{"v":0.04846441333333334,"d":"4.85%"},{"$f":"+'CPM All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$121","v":{"v":0.049193520000000004,"d":"4.92%"}},{"v":0.049193520000000004,"d":"4.92%"},{"$f":"+'CPM All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$160","v":{"v":0.053611693333333335,"d":"5.36%"}},{"v":0.053611693333333335,"d":"5.36%"}]
["CUPE 2 Sessional Music Faculty","L28",{"$f":"+'CPM All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$44","v":{"v":0.04808487741935484,"d":"4.81%"}},{"v":0.04808487741935484,"d":"4.81%"},{"$f":"+'CPM All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$83","v":{"v":0.04753814193548387,"d":"4.75%"}},{"v":0.04753814193548387,"d":"4.75%"},{"$f":"+'CPM All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$122","v":{"v":0.04824372903225806,"d":"4.82%"}},{"v":0.04824372903225806,"d":"4.82%"},{"$f":"+'CPM All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$161","v":{"v":0.05251938064516129,"d":"5.25%"}},{"v":0.05251938064516129,"d":"5.25%"}]
["CUPE 2 Sessional Music Faculty","L29",{"$f":"+'CPM All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$45","v":{"v":0.047238475,"d":"4.72%"}},{"v":0.047238475,"d":"4.72%"},{"$f":"+'CPM All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$84","v":{"v":0.0466697625,"d":"4.67%"}},{"v":0.0466697625,"d":"4.67%"},{"$f":"+'CPM All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$123","v":{"v":0.0473533,"d":"4.74%"}},{"v":0.0473533,"d":"4.74%"},{"$f":"+'CPM All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$162","v":{"v":0.0514953375,"d":"5.15%"}},{"v":0.0514953375,"d":"5.15%"}]
["CUPE 2 Sessional Music Faculty","L30",{"$f":"+'CPM All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$46","v":{"v":0.046443369696969695,"d":"4.64%"}},{"v":0.046443369696969695,"d":"4.64%"},{"$f":"+'CPM All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$85","v":{"v":0.04585401212121212,"d":"4.59%"}},{"v":0.04585401212121212,"d":"4.59%"},{"$f":"+'CPM All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$124","v":{"v":0.04651683636363636,"d":"4.65%"}},{"v":0.04651683636363636,"d":"4.65%"},{"$f":"+'CPM All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$163","v":{"v":0.05053335757575758,"d":"5.05%"}},{"v":0.05053335757575758,"d":"5.05%"}]
["CUPE 2 Sessional Music Faculty","L31",{"$f":"+'CPM All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$47","v":{"v":0.04569503529411765,"d":"4.57%"}},{"v":0.04569503529411765,"d":"4.57%"},{"$f":"+'CPM All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$86","v":{"v":0.04508624705882353,"d":"4.51%"}},{"v":0.04508624705882353,"d":"4.51%"},{"$f":"+'CPM All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$125","v":{"v":0.045729576470588236,"d":"4.57%"}},{"v":0.045729576470588236,"d":"4.57%"},{"$f":"+'CPM All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$164","v":{"v":0.049627964705882356,"d":"4.96%"}},{"v":0.049627964705882356,"d":"4.96%"}]
["CUPE 2 Sessional Music Faculty","L32",{"$f":"+'CPM All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$48","v":{"v":0.04498946285714286,"d":"4.50%"}},{"v":0.04498946285714286,"d":"4.50%"},{"$f":"+'CPM All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$87","v":{"v":0.044362354285714285,"d":"4.44%"}},{"v":0.044362354285714285,"d":"4.44%"},{"$f":"+'CPM All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$126","v":{"v":0.04498730285714286,"d":"4.50%"}},{"v":0.04498730285714286,"d":"4.50%"},{"$f":"+'CPM All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$165","v":{"v":0.04877430857142857,"d":"4.88%"}},{"v":0.04877430857142857,"d":"4.88%"}]
["CUPE 2 Sessional Music Faculty","L33",{"$f":"+'CPM All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$49","v":{"v":0.04432308888888889,"d":"4.43%"}},{"v":0.04432308888888889,"d":"4.43%"},{"$f":"+'CPM All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$88","v":{"v":0.04367867777777778,"d":"4.37%"}},{"v":0.04367867777777778,"d":"4.37%"},{"$f":"+'CPM All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$127","v":{"v":0.04428626666666667,"d":"4.43%"}},{"v":0.04428626666666667,"d":"4.43%"},{"$f":"+'CPM All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$166","v":{"v":0.047968077777777784,"d":"4.80%"}},{"v":0.047968077777777784,"d":"4.80%"}]
["CUPE 2 Sessional Music Faculty","L34",{"$f":"+'CPM All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$50","v":{"v":0.043692735135135136,"d":"4.37%"}},{"v":0.043692735135135136,"d":"4.37%"},{"$f":"+'CPM All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$89","v":{"v":0.04303195675675676,"d":"4.30%"}},{"v":0.04303195675675676,"d":"4.30%"},{"$f":"+'CPM All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$128","v":{"v":0.043623124324324324,"d":"4.36%"}},{"v":0.043623124324324324,"d":"4.36%"},{"$f":"+'CPM All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$167","v":{"v":0.047205427027027035,"d":"4.72%"}},{"v":0.047205427027027035,"d":"4.72%"}]
["CUPE 2 Sessional Music Faculty","L35",{"$f":"+'CPM All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$51","v":{"v":0.04309555789473684,"d":"4.31%"}},{"v":0.04309555789473684,"d":"4.31%"},{"$f":"+'CPM All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$90","v":{"v":0.04241927368421053,"d":"4.24%"}},{"v":0.04241927368421053,"d":"4.24%"},{"$f":"+'CPM All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$129","v":{"v":0.042994884210526316,"d":"4.30%"}},{"v":0.042994884210526316,"d":"4.30%"},{"$f":"+'CPM All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$168","v":{"v":0.04648291578947369,"d":"4.65%"}},{"v":0.04648291578947369,"d":"4.65%"}]
["CUPE 2 Sessional Music Faculty","L36",{"$f":"+'CPM All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$52","v":{"v":0.04252900512820512,"d":"4.25%"}},{"v":0.04252900512820512,"d":"4.25%"},{"$f":"+'CPM All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$91","v":{"v":0.041838010256410256,"d":"4.18%"}},{"v":0.041838010256410256,"d":"4.18%"},{"$f":"+'CPM All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$130","v":{"v":0.04239886153846154,"d":"4.24%"}},{"v":0.04239886153846154,"d":"4.24%"},{"$f":"+'CPM All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$169","v":{"v":0.04579745641025641,"d":"4.58%"}},{"v":0.04579745641025641,"d":"4.58%"}]
["CUPE 2 Sessional Music Faculty","L37",{"$f":"+'CPM All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$53","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+'CPM All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$92","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+'CPM All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$131","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+'CPM All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$170","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE 2 Sessional Music Faculty","L38",{"$f":"+C439","v":{"v":200000,"d":"200,000"}},{"$f":"+D439","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+F439","v":{"v":200000,"d":"200,000"}},{"$f":"+G439","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+I439","v":{"v":200000,"d":"200,000"}},{"$f":"+J439","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L439","v":{"v":200000,"d":"200,000"}},{"$f":"+M439","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE 2 Sessional Music Faculty","L39",{"$f":"+C440","v":{"v":200000,"d":"200,000"}},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"$f":"+F440","v":{"v":200000,"d":"200,000"}},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"$f":"+I440","v":{"v":200000,"d":"200,000"}},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L440","v":{"v":200000,"d":"200,000"}},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["CUPE 2 Sessional Music Faculty","L40",{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["Interim","L1",{"$f":"+'ESA All Funds'!$A$17","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$17","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"+D443","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"+'ESA All Funds'!$A$56","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$56","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+G443","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+'ESA All Funds'!$A$95","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$95","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+J443","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+'ESA All Funds'!$A$134","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$134","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"+M443","v":{"v":0.0571075,"d":"5.71%"}}]
["Interim","L2",{"$f":"+'ESA All Funds'!$A$18","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$18","v":{"v":0.07154500000000001,"d":"7.15%"}},{"$f":"+D444","v":{"v":0.07154500000000001,"d":"7.15%"}},{"$f":"+'ESA All Funds'!$A$57","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$57","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+G444","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+'ESA All Funds'!$A$96","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$96","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+J444","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+'ESA All Funds'!$A$135","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$135","v":{"v":0.07446166666666668,"d":"7.45%"}},{"$f":"+M444","v":{"v":0.07446166666666668,"d":"7.45%"}}]
["Interim","L3",{"$f":"+'ESA All Funds'!$A$19","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$19","v":{"v":0.07876375,"d":"7.88%"}},{"v":0.07876375,"d":"7.88%"},{"$f":"+'ESA All Funds'!$A$58","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$58","v":{"v":0.07751374999999999,"d":"7.75%"}},{"v":0.07751374999999999,"d":"7.75%"},{"$f":"+'ESA All Funds'!$A$97","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$97","v":{"v":0.07751374999999999,"d":"7.75%"}},{"v":0.07751374999999999,"d":"7.75%"},{"$f":"+'ESA All Funds'!$A$136","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$136","v":{"v":0.08313874999999998,"d":"8.31%"}},{"v":0.08313874999999998,"d":"8.31%"}]
["Interim","L4",{"$f":"+'ESA All Funds'!$A$20","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$20","v":{"v":0.083095,"d":"8.31%"}},{"v":0.083095,"d":"8.31%"},{"$f":"+'ESA All Funds'!$A$59","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$59","v":{"v":0.081845,"d":"8.18%"}},{"v":0.081845,"d":"8.18%"},{"$f":"+'ESA All Funds'!$A$98","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$98","v":{"v":0.081845,"d":"8.18%"}},{"v":0.081845,"d":"8.18%"},{"$f":"+'ESA All Funds'!$A$137","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$137","v":{"v":0.088345,"d":"8.83%"}},{"v":0.088345,"d":"8.83%"}]
["Interim","L5",{"$f":"+'ESA All Funds'!$A$21","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$21","v":{"v":0.0859825,"d":"8.60%"}},{"v":0.0859825,"d":"8.60%"},{"$f":"+'ESA All Funds'!$A$60","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$60","v":{"v":0.0847325,"d":"8.47%"}},{"v":0.0847325,"d":"8.47%"},{"$f":"+'ESA All Funds'!$A$99","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$99","v":{"v":0.0847325,"d":"8.47%"}},{"v":0.0847325,"d":"8.47%"},{"$f":"+'ESA All Funds'!$A$138","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$138","v":{"v":0.09181583333333335,"d":"9.18%"}},{"v":0.09181583333333335,"d":"9.18%"}]
["Interim","L6",{"$f":"+'ESA All Funds'!$A$22","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$22","v":{"v":0.08804500000000001,"d":"8.80%"}},{"v":0.08804500000000001,"d":"8.80%"},{"$f":"+'ESA All Funds'!$A$61","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$61","v":{"v":0.08679500000000001,"d":"8.68%"}},{"v":0.08679500000000001,"d":"8.68%"},{"$f":"+'ESA All Funds'!$A$100","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$100","v":{"v":0.08679500000000001,"d":"8.68%"}},{"v":0.08679500000000001,"d":"8.68%"},{"$f":"+'ESA All Funds'!$A$139","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$139","v":{"v":0.094295,"d":"9.43%"}},{"v":0.094295,"d":"9.43%"}]
["Interim","L7",{"$f":"+'ESA All Funds'!$A$23","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$23","v":{"v":0.08959187499999999,"d":"8.96%"}},{"v":0.08959187499999999,"d":"8.96%"},{"$f":"+'ESA All Funds'!$A$62","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$62","v":{"v":0.08834187499999999,"d":"8.83%"}},{"v":0.08834187499999999,"d":"8.83%"},{"$f":"+'ESA All Funds'!$A$101","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$101","v":{"v":0.08834187499999999,"d":"8.83%"}},{"v":0.08834187499999999,"d":"8.83%"},{"$f":"+'ESA All Funds'!$A$140","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$140","v":{"v":0.09615437499999999,"d":"9.62%"}},{"v":0.09615437499999999,"d":"9.62%"}]
["Interim","L8",{"$f":"+'ESA All Funds'!$A$24","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$24","v":{"v":0.090795,"d":"9.08%"}},{"v":0.090795,"d":"9.08%"},{"$f":"+'ESA All Funds'!$A$63","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$63","v":{"v":0.089545,"d":"8.95%"}},{"v":0.089545,"d":"8.95%"},{"$f":"+'ESA All Funds'!$A$102","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$102","v":{"v":0.089545,"d":"8.95%"}},{"v":0.089545,"d":"8.95%"},{"$f":"+'ESA All Funds'!$A$141","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$141","v":{"v":0.09760055555555555,"d":"9.76%"}},{"v":0.09760055555555555,"d":"9.76%"}]
["Interim","L9",{"$f":"+'ESA All Funds'!$A$25","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$25","v":{"v":0.0917575,"d":"9.18%"}},{"v":0.0917575,"d":"9.18%"},{"$f":"+'ESA All Funds'!$A$64","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$64","v":{"v":0.0905075,"d":"9.05%"}},{"v":0.0905075,"d":"9.05%"},{"$f":"+'ESA All Funds'!$A$103","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$103","v":{"v":0.0905075,"d":"9.05%"}},{"v":0.0905075,"d":"9.05%"},{"$f":"+'ESA All Funds'!$A$142","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$142","v":{"v":0.0987575,"d":"9.88%"}},{"v":0.0987575,"d":"9.88%"}]
["Interim","L10",{"$f":"+'ESA All Funds'!$A$26","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$26","v":{"v":0.092545,"d":"9.25%"}},{"v":0.092545,"d":"9.25%"},{"$f":"+'ESA All Funds'!$A$65","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$65","v":{"v":0.091295,"d":"9.13%"}},{"v":0.091295,"d":"9.13%"},{"$f":"+'ESA All Funds'!$A$104","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$104","v":{"v":0.091295,"d":"9.13%"}},{"v":0.091295,"d":"9.13%"},{"$f":"+'ESA All Funds'!$A$143","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$143","v":{"v":0.0997040909090909,"d":"9.97%"}},{"v":0.0997040909090909,"d":"9.97%"}]
["Interim","L11",{"$f":"+'ESA All Funds'!$A$27","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$27","v":{"v":0.09320125000000001,"d":"9.32%"}},{"v":0.09320125000000001,"d":"9.32%"},{"$f":"+'ESA All Funds'!$A$66","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$66","v":{"v":0.09195125000000001,"d":"9.20%"}},{"v":0.09195125000000001,"d":"9.20%"},{"$f":"+'ESA All Funds'!$A$105","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$105","v":{"v":0.09195125000000001,"d":"9.20%"}},{"v":0.09195125000000001,"d":"9.20%"},{"$f":"+'ESA All Funds'!$A$144","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$144","v":{"v":0.10049291666666668,"d":"10.05%"}},{"v":0.10049291666666668,"d":"10.05%"}]
["Interim","L12",{"$f":"+'ESA All Funds'!$A$28","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$28","v":{"v":0.09375653846153845,"d":"9.38%"}},{"v":0.09375653846153845,"d":"9.38%"},{"$f":"+'ESA All Funds'!$A$67","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$67","v":{"v":0.09250653846153845,"d":"9.25%"}},{"v":0.09250653846153845,"d":"9.25%"},{"$f":"+'ESA All Funds'!$A$106","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$106","v":{"v":0.09250653846153845,"d":"9.25%"}},{"v":0.09250653846153845,"d":"9.25%"},{"$f":"+'ESA All Funds'!$A$145","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$145","v":{"v":0.1011603846153846,"d":"10.12%"}},{"v":0.1011603846153846,"d":"10.12%"}]
["Interim","L13",{"$f":"+'ESA All Funds'!$A$29","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$29","v":{"v":0.09423250000000001,"d":"9.42%"}},{"v":0.09423250000000001,"d":"9.42%"},{"$f":"+'ESA All Funds'!$A$68","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$68","v":{"v":0.09298250000000001,"d":"9.30%"}},{"v":0.09298250000000001,"d":"9.30%"},{"$f":"+'ESA All Funds'!$A$107","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$107","v":{"v":0.09298250000000001,"d":"9.30%"}},{"v":0.09298250000000001,"d":"9.30%"},{"$f":"+'ESA All Funds'!$A$146","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$146","v":{"v":0.1017325,"d":"10.17%"}},{"v":0.1017325,"d":"10.17%"}]
["Interim","L14",{"$f":"+'ESA All Funds'!$A$30","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$30","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'ESA All Funds'!$A$69","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$69","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ESA All Funds'!$A$108","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$108","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ESA All Funds'!$A$147","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$147","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["Interim","L15",{"$f":"+'ESA All Funds'!$A$31","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$31","v":{"v":0.09500593749999998,"d":"9.50%"}},{"v":0.09500593749999998,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$70","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$70","v":{"v":0.09375593749999998,"d":"9.38%"}},{"v":0.09375593749999998,"d":"9.38%"},{"$f":"+'ESA All Funds'!$A$109","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$109","v":{"v":0.09375593749999998,"d":"9.38%"}},{"v":0.09375593749999998,"d":"9.38%"},{"$f":"+'ESA All Funds'!$A$148","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$148","v":{"v":0.10266218749999999,"d":"10.27%"}},{"v":0.10266218749999999,"d":"10.27%"}]
["Interim","L16",{"$f":"+'ESA All Funds'!$A$32","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$32","v":{"v":0.0953244117647059,"d":"9.53%"}},{"v":0.0953244117647059,"d":"9.53%"},{"$f":"+'ESA All Funds'!$A$71","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$71","v":{"v":0.09407441176470589,"d":"9.41%"}},{"v":0.09407441176470589,"d":"9.41%"},{"$f":"+'ESA All Funds'!$A$110","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$110","v":{"v":0.09407441176470589,"d":"9.41%"}},{"v":0.09407441176470589,"d":"9.41%"},{"$f":"+'ESA All Funds'!$A$149","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$149","v":{"v":0.10304500000000001,"d":"10.30%"}},{"v":0.10304500000000001,"d":"10.30%"}]
["Interim","L17",{"$f":"+'ESA All Funds'!$A$33","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$33","v":{"v":0.0956075,"d":"9.56%"}},{"v":0.0956075,"d":"9.56%"},{"$f":"+'ESA All Funds'!$A$72","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$72","v":{"v":0.0943575,"d":"9.44%"}},{"v":0.0943575,"d":"9.44%"},{"$f":"+'ESA All Funds'!$A$111","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$111","v":{"v":0.0943575,"d":"9.44%"}},{"v":0.0943575,"d":"9.44%"},{"$f":"+'ESA All Funds'!$A$150","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$150","v":{"v":0.10338527777777777,"d":"10.34%"}},{"v":0.10338527777777777,"d":"10.34%"}]
["Interim","L18",{"$f":"+'ESA All Funds'!$A$34","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$34","v":{"v":0.0958607894736842,"d":"9.59%"}},{"v":0.0958607894736842,"d":"9.59%"},{"$f":"+'ESA All Funds'!$A$73","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$73","v":{"v":0.09461078947368422,"d":"9.46%"}},{"v":0.09461078947368422,"d":"9.46%"},{"$f":"+'ESA All Funds'!$A$112","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$112","v":{"v":0.09461078947368422,"d":"9.46%"}},{"v":0.09461078947368422,"d":"9.46%"},{"$f":"+'ESA All Funds'!$A$151","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$151","v":{"v":0.10368973684210527,"d":"10.37%"}},{"v":0.10368973684210527,"d":"10.37%"}]
["Interim","L19",{"$f":"+'ESA All Funds'!$A$35","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$35","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'ESA All Funds'!$A$74","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$74","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ESA All Funds'!$A$113","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$113","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ESA All Funds'!$A$152","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$152","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["Interim","L20",{"$f":"+'ESA All Funds'!$A$36","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$36","v":{"v":0.09629499999999999,"d":"9.63%"}},{"v":0.09629499999999999,"d":"9.63%"},{"$f":"+'ESA All Funds'!$A$75","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$75","v":{"v":0.09504499999999999,"d":"9.50%"}},{"v":0.09504499999999999,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$114","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$114","v":{"v":0.09504499999999999,"d":"9.50%"}},{"v":0.09504499999999999,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$153","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$153","v":{"v":0.10421166666666667,"d":"10.42%"}},{"v":0.10421166666666667,"d":"10.42%"}]
["Interim","L21",{"$f":"+'ESA All Funds'!$A$37","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$37","v":{"v":0.09648249999999998,"d":"9.65%"}},{"v":0.09648249999999998,"d":"9.65%"},{"$f":"+'ESA All Funds'!$A$76","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$76","v":{"v":0.09523249999999998,"d":"9.52%"}},{"v":0.09523249999999998,"d":"9.52%"},{"$f":"+'ESA All Funds'!$A$115","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$115","v":{"v":0.09523249999999998,"d":"9.52%"}},{"v":0.09523249999999998,"d":"9.52%"},{"$f":"+'ESA All Funds'!$A$154","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$154","v":{"v":0.10443704545454545,"d":"10.44%"}},{"v":0.10443704545454545,"d":"10.44%"}]
["Interim","L22",{"$f":"+'ESA All Funds'!$A$38","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$38","v":{"v":0.09665369565217392,"d":"9.67%"}},{"v":0.09665369565217392,"d":"9.67%"},{"$f":"+'ESA All Funds'!$A$77","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$77","v":{"v":0.09540369565217392,"d":"9.54%"}},{"v":0.09540369565217392,"d":"9.54%"},{"$f":"+'ESA All Funds'!$A$116","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$116","v":{"v":0.09540369565217392,"d":"9.54%"}},{"v":0.09540369565217392,"d":"9.54%"},{"$f":"+'ESA All Funds'!$A$155","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$155","v":{"v":0.10464282608695653,"d":"10.46%"}},{"v":0.10464282608695653,"d":"10.46%"}]
["Interim","L23",{"$f":"+'ESA All Funds'!$A$39","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$39","v":{"v":0.09681062500000001,"d":"9.68%"}},{"v":0.09681062500000001,"d":"9.68%"},{"$f":"+'ESA All Funds'!$A$78","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$78","v":{"v":0.09556062500000001,"d":"9.56%"}},{"v":0.09556062500000001,"d":"9.56%"},{"$f":"+'ESA All Funds'!$A$117","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$117","v":{"v":0.09556062500000001,"d":"9.56%"}},{"v":0.09556062500000001,"d":"9.56%"},{"$f":"+'ESA All Funds'!$A$156","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$156","v":{"v":0.10483145833333335,"d":"10.48%"}},{"v":0.10483145833333335,"d":"10.48%"}]
["Interim","L24",{"$f":"+'ESA All Funds'!$A$40","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$40","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'ESA All Funds'!$A$79","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$79","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$118","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$118","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$157","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$157","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["Interim","L25",{"$f":"+'ESA All Funds'!$A$41","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$41","v":{"v":0.09648088461538462,"d":"9.65%"}},{"v":0.09648088461538462,"d":"9.65%"},{"$f":"+'ESA All Funds'!$A$80","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$80","v":{"v":0.09583826923076921,"d":"9.58%"}},{"v":0.09583826923076921,"d":"9.58%"},{"$f":"+'ESA All Funds'!$A$119","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$119","v":{"v":0.09583826923076921,"d":"9.58%"}},{"v":0.09583826923076921,"d":"9.58%"},{"$f":"+'ESA All Funds'!$A$158","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$158","v":{"v":0.10516519230769229,"d":"10.52%"}},{"v":0.10516519230769229,"d":"10.52%"}]
["Interim","L26",{"$f":"+'ESA All Funds'!$A$42","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$42","v":{"v":0.09565196296296297,"d":"9.57%"}},{"v":0.09565196296296297,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$81","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$81","v":{"v":0.09503559259259259,"d":"9.50%"}},{"v":0.09503559259259259,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$120","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$120","v":{"v":0.09566922222222222,"d":"9.57%"}},{"v":0.09566922222222222,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$159","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$159","v":{"v":0.1053135185185185,"d":"10.53%"}},{"v":0.1053135185185185,"d":"10.53%"}]
["Interim","L27",{"$f":"+'ESA All Funds'!$A$43","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$43","v":{"v":0.09390992857142857,"d":"9.39%"}},{"v":0.09390992857142857,"d":"9.39%"},{"$f":"+'ESA All Funds'!$A$82","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$82","v":{"v":0.09424325,"d":"9.42%"}},{"v":0.09424325,"d":"9.42%"},{"$f":"+'ESA All Funds'!$A$121","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$121","v":{"v":0.09485425000000001,"d":"9.49%"}},{"v":0.09485425000000001,"d":"9.49%"},{"$f":"+'ESA All Funds'!$A$160","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$160","v":{"v":0.10484025,"d":"10.48%"}},{"v":0.10484025,"d":"10.48%"}]
["Interim","L28",{"$f":"+'ESA All Funds'!$A$44","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$44","v":{"v":0.09151993103448276,"d":"9.15%"}},{"v":0.09151993103448276,"d":"9.15%"},{"$f":"+'ESA All Funds'!$A$83","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$83","v":{"v":0.09196934482758622,"d":"9.20%"}},{"v":0.09196934482758622,"d":"9.20%"},{"$f":"+'ESA All Funds'!$A$122","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$122","v":{"v":0.09366875862068966,"d":"9.37%"}},{"v":0.09366875862068966,"d":"9.37%"},{"$f":"+'ESA All Funds'!$A$161","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$161","v":{"v":0.10408196551724137,"d":"10.41%"}},{"v":0.10408196551724137,"d":"10.41%"}]
["Interim","L29",{"$f":"+'ESA All Funds'!$A$45","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$45","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'ESA All Funds'!$A$84","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$84","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'ESA All Funds'!$A$123","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$123","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'ESA All Funds'!$A$162","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$162","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["Interim","L30",{"$f":"+'ESA All Funds'!$A$46","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$46","v":{"v":0.08720251612903225,"d":"8.72%"}},{"v":0.08720251612903225,"d":"8.72%"},{"$f":"+'ESA All Funds'!$A$85","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$85","v":{"v":0.08754229032258065,"d":"8.75%"}},{"v":0.08754229032258065,"d":"8.75%"},{"$f":"+'ESA All Funds'!$A$124","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$124","v":{"v":0.08913206451612904,"d":"8.91%"}},{"v":0.08913206451612904,"d":"8.91%"},{"$f":"+'ESA All Funds'!$A$163","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$163","v":{"v":0.09964119354838709,"d":"9.96%"}},{"v":0.09964119354838709,"d":"9.96%"}]
["Interim","L31",{"$f":"+'ESA All Funds'!$A$47","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$47","v":{"v":0.08524618749999999,"d":"8.52%"}},{"v":0.08524618749999999,"d":"8.52%"},{"$f":"+'ESA All Funds'!$A$86","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$86","v":{"v":0.08553628125,"d":"8.55%"}},{"v":0.08553628125,"d":"8.55%"},{"$f":"+'ESA All Funds'!$A$125","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$125","v":{"v":0.087076375,"d":"8.71%"}},{"v":0.087076375,"d":"8.71%"},{"$f":"+'ESA All Funds'!$A$164","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$164","v":{"v":0.09725709375,"d":"9.73%"}},{"v":0.09725709375,"d":"9.73%"}]
["Interim","L32",{"$f":"+'ESA All Funds'!$A$48","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$48","v":{"v":0.08340842424242424,"d":"8.34%"}},{"v":0.08340842424242424,"d":"8.34%"},{"$f":"+'ESA All Funds'!$A$87","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$87","v":{"v":0.0836518484848485,"d":"8.37%"}},{"v":0.0836518484848485,"d":"8.37%"},{"$f":"+'ESA All Funds'!$A$126","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$126","v":{"v":0.08514527272727274,"d":"8.51%"}},{"v":0.08514527272727274,"d":"8.51%"},{"$f":"+'ESA All Funds'!$A$165","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$165","v":{"v":0.09501748484848485,"d":"9.50%"}},{"v":0.09501748484848485,"d":"9.50%"}]
["Interim","L33",{"$f":"+'ESA All Funds'!$A$49","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$49","v":{"v":0.08167876470588235,"d":"8.17%"}},{"v":0.08167876470588235,"d":"8.17%"},{"$f":"+'ESA All Funds'!$A$88","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$88","v":{"v":0.08187826470588236,"d":"8.19%"}},{"v":0.08187826470588236,"d":"8.19%"},{"$f":"+'ESA All Funds'!$A$127","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$127","v":{"v":0.08332776470588237,"d":"8.33%"}},{"v":0.08332776470588237,"d":"8.33%"},{"$f":"+'ESA All Funds'!$A$166","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$166","v":{"v":0.09290961764705882,"d":"9.29%"}},{"v":0.09290961764705882,"d":"9.29%"}]
["Interim","L34",{"$f":"+'ESA All Funds'!$A$50","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$50","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'ESA All Funds'!$A$89","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$89","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'ESA All Funds'!$A$128","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$128","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'ESA All Funds'!$A$167","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$167","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["Interim","L35",{"$f":"+'ESA All Funds'!$A$51","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$51","v":{"v":0.07850772222222221,"d":"7.85%"}},{"v":0.07850772222222221,"d":"7.85%"},{"$f":"+'ESA All Funds'!$A$90","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$90","v":{"v":0.07862669444444445,"d":"7.86%"}},{"v":0.07862669444444445,"d":"7.86%"},{"$f":"+'ESA All Funds'!$A$129","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$129","v":{"v":0.07999566666666667,"d":"8.00%"}},{"v":0.07999566666666667,"d":"8.00%"},{"$f":"+'ESA All Funds'!$A$168","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$168","v":{"v":0.08904519444444445,"d":"8.90%"}},{"v":0.08904519444444445,"d":"8.90%"}]
["Interim","L36",{"$f":"+'ESA All Funds'!$A$52","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$52","v":{"v":0.07705075675675675,"d":"7.71%"}},{"v":0.07705075675675675,"d":"7.71%"},{"$f":"+'ESA All Funds'!$A$91","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$91","v":{"v":0.07713272972972973,"d":"7.71%"}},{"v":0.07713272972972973,"d":"7.71%"},{"$f":"+'ESA All Funds'!$A$130","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$130","v":{"v":0.0784647027027027,"d":"7.85%"}},{"v":0.0784647027027027,"d":"7.85%"},{"$f":"+'ESA All Funds'!$A$169","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$169","v":{"v":0.08726964864864864,"d":"8.73%"}},{"v":0.08726964864864864,"d":"8.73%"}]
["Interim","L37",{"$f":"+'ESA All Funds'!$A$53","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$53","v":{"v":0.07567047368421052,"d":"7.57%"}},{"v":0.07567047368421052,"d":"7.57%"},{"$f":"+'ESA All Funds'!$A$92","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$92","v":{"v":0.07571739473684212,"d":"7.57%"}},{"v":0.07571739473684212,"d":"7.57%"},{"$f":"+'ESA All Funds'!$A$131","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$131","v":{"v":0.0770143157894737,"d":"7.70%"}},{"v":0.0770143157894737,"d":"7.70%"},{"$f":"+'ESA All Funds'!$A$170","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$170","v":{"v":0.08558755263157895,"d":"8.56%"}},{"v":0.08558755263157895,"d":"8.56%"}]
["Interim","L38",{"$f":"+C479","v":{"v":76000,"d":"76,000"}},{"$f":"+D479","v":{"v":0.07567047368421052,"d":"7.57%"}},{"v":0.07567047368421052,"d":"7.57%"},{"$f":"+F479","v":{"v":76000,"d":"76,000"}},{"$f":"+G479","v":{"v":0.07571739473684212,"d":"7.57%"}},{"v":0.07571739473684212,"d":"7.57%"},{"$f":"+I479","v":{"v":76000,"d":"76,000"}},{"$f":"+J479","v":{"v":0.0770143157894737,"d":"7.70%"}},{"v":0.0770143157894737,"d":"7.70%"},{"$f":"+L479","v":{"v":76000,"d":"76,000"}},{"$f":"+M479","v":{"v":0.08558755263157895,"d":"8.56%"}},{"v":0.08558755263157895,"d":"8.56%"}]
["Interim","L39",{"$f":"+C480","v":{"v":76000,"d":"76,000"}},{"v":0.07567047368421052,"d":"7.57%"},{"v":0.07567047368421052,"d":"7.57%"},{"$f":"+F480","v":{"v":76000,"d":"76,000"}},{"v":0.07571739473684212,"d":"7.57%"},{"v":0.07571739473684212,"d":"7.57%"},{"$f":"+I480","v":{"v":76000,"d":"76,000"}},{"v":0.0770143157894737,"d":"7.70%"},{"v":0.0770143157894737,"d":"7.70%"},{"$f":"+L480","v":{"v":76000,"d":"76,000"}},{"v":0.08558755263157895,"d":"8.56%"},{"v":0.08558755263157895,"d":"8.56%"}]
["Interim","L40",{"v":76000,"d":"76,000"},{"v":0.07567047368421052,"d":"7.57%"},{"v":0.07567047368421052,"d":"7.57%"},{"v":76000,"d":"76,000"},{"v":0.07571739473684212,"d":"7.57%"},{"v":0.07571739473684212,"d":"7.57%"},{"v":76000,"d":"76,000"},{"v":0.0770143157894737,"d":"7.70%"},{"v":0.0770143157894737,"d":"7.70%"},{"v":76000,"d":"76,000"},{"v":0.08558755263157895,"d":"8.56%"},{"v":0.08558755263157895,"d":"8.56%"}]
["SEIU Local 2 (Hospitality)","L1",{"$f":"+'HSP All Funds'!$A$17","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$17","v":{"v":0.38023575333333337,"d":"38.02%"}},{"$f":"+D483","v":{"v":0.38023575333333337,"d":"38.02%"}},{"$f":"+'HSP All Funds'!$A$56","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$56","v":{"v":0.3652656533333334,"d":"36.53%"}},{"$f":"+G483","v":{"v":0.3652656533333334,"d":"36.53%"}},{"$f":"+'HSP All Funds'!$A$95","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$95","v":{"v":0.37286480333333333,"d":"37.29%"}},{"$f":"+J483","v":{"v":0.37286480333333333,"d":"37.29%"}},{"$f":"+'HSP All Funds'!$A$134","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$134","v":{"v":0.39010756999999996,"d":"39.01%"}},{"$f":"+M483","v":{"v":0.39010756999999996,"d":"39.01%"}}]
["SEIU Local 2 (Hospitality)","L2",{"$f":"+'HSP All Funds'!$A$18","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$18","v":{"v":0.367572845,"d":"36.76%"}},{"$f":"+D484","v":{"v":0.367572845,"d":"36.76%"}},{"$f":"+'HSP All Funds'!$A$57","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$57","v":{"v":0.35197027,"d":"35.20%"}},{"$f":"+G484","v":{"v":0.35197027,"d":"35.20%"}},{"$f":"+'HSP All Funds'!$A$96","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$96","v":{"v":0.35881713249999997,"d":"35.88%"}},{"$f":"+J484","v":{"v":0.35881713249999997,"d":"35.88%"}},{"$f":"+'HSP All Funds'!$A$135","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$135","v":{"v":0.37654420749999995,"d":"37.65%"}},{"$f":"+M484","v":{"v":0.37654420749999995,"d":"37.65%"}}]
["SEIU Local 2 (Hospitality)","L3",{"$f":"+'HSP All Funds'!$A$19","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$19","v":{"v":0.3599751,"d":"36.00%"}},{"v":0.3599751,"d":"36.00%"},{"$f":"+'HSP All Funds'!$A$58","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$58","v":{"v":0.34399303999999997,"d":"34.40%"}},{"v":0.34399303999999997,"d":"34.40%"},{"$f":"+'HSP All Funds'!$A$97","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$97","v":{"v":0.35038853000000003,"d":"35.04%"}},{"v":0.35038853000000003,"d":"35.04%"},{"$f":"+'HSP All Funds'!$A$136","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$136","v":{"v":0.36840619,"d":"36.84%"}},{"v":0.36840619,"d":"36.84%"}]
["SEIU Local 2 (Hospitality)","L4",{"$f":"+'HSP All Funds'!$A$20","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$20","v":{"v":0.3549099366666667,"d":"35.49%"}},{"v":0.3549099366666667,"d":"35.49%"},{"$f":"+'HSP All Funds'!$A$59","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$59","v":{"v":0.3386748866666667,"d":"33.87%"}},{"v":0.3386748866666667,"d":"33.87%"},{"$f":"+'HSP All Funds'!$A$98","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$98","v":{"v":0.34476946166666667,"d":"34.48%"}},{"v":0.34476946166666667,"d":"34.48%"},{"$f":"+'HSP All Funds'!$A$137","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$137","v":{"v":0.362980845,"d":"36.30%"}},{"v":0.362980845,"d":"36.30%"}]
["SEIU Local 2 (Hospitality)","L5",{"$f":"+'HSP All Funds'!$A$21","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$21","v":{"v":0.35129196285714287,"d":"35.13%"}},{"v":0.35129196285714287,"d":"35.13%"},{"$f":"+'HSP All Funds'!$A$60","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$60","v":{"v":0.3348762057142858,"d":"33.49%"}},{"v":0.3348762057142858,"d":"33.49%"},{"$f":"+'HSP All Funds'!$A$99","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$99","v":{"v":0.34075584142857146,"d":"34.08%"}},{"v":0.34075584142857146,"d":"34.08%"},{"$f":"+'HSP All Funds'!$A$138","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$138","v":{"v":0.3591055985714286,"d":"35.91%"}},{"v":0.3591055985714286,"d":"35.91%"}]
["SEIU Local 2 (Hospitality)","L6",{"$f":"+'HSP All Funds'!$A$22","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$22","v":{"v":0.3485784825,"d":"34.86%"}},{"v":0.3485784825,"d":"34.86%"},{"$f":"+'HSP All Funds'!$A$61","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$61","v":{"v":0.332027195,"d":"33.20%"}},{"v":0.332027195,"d":"33.20%"},{"$f":"+'HSP All Funds'!$A$100","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$100","v":{"v":0.33774562625,"d":"33.77%"}},{"v":0.33774562625,"d":"33.77%"},{"$f":"+'HSP All Funds'!$A$139","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$139","v":{"v":0.35619916375000005,"d":"35.62%"}},{"v":0.35619916375000005,"d":"35.62%"}]
["SEIU Local 2 (Hospitality)","L7",{"$f":"+'HSP All Funds'!$A$23","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$23","v":{"v":0.3464679977777778,"d":"34.65%"}},{"v":0.3464679977777778,"d":"34.65%"},{"$f":"+'HSP All Funds'!$A$62","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$62","v":{"v":0.3298112977777778,"d":"32.98%"}},{"v":0.3298112977777778,"d":"32.98%"},{"$f":"+'HSP All Funds'!$A$101","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$101","v":{"v":0.33540434777777783,"d":"33.54%"}},{"v":0.33540434777777783,"d":"33.54%"},{"$f":"+'HSP All Funds'!$A$140","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$140","v":{"v":0.3539386033333334,"d":"35.39%"}},{"v":0.3539386033333334,"d":"35.39%"}]
["SEIU Local 2 (Hospitality)","L8",{"$f":"+'HSP All Funds'!$A$24","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$24","v":{"v":0.34477961,"d":"34.48%"}},{"v":0.34477961,"d":"34.48%"},{"$f":"+'HSP All Funds'!$A$63","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$63","v":{"v":0.32803858,"d":"32.80%"}},{"v":0.32803858,"d":"32.80%"},{"$f":"+'HSP All Funds'!$A$102","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$102","v":{"v":0.33353132500000005,"d":"33.35%"}},{"v":0.33353132500000005,"d":"33.35%"},{"$f":"+'HSP All Funds'!$A$141","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$141","v":{"v":0.352130155,"d":"35.21%"}},{"v":0.352130155,"d":"35.21%"}]
["SEIU Local 2 (Hospitality)","L9",{"$f":"+'HSP All Funds'!$A$25","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$25","v":{"v":0.34339820181818187,"d":"34.34%"}},{"v":0.34339820181818187,"d":"34.34%"},{"$f":"+'HSP All Funds'!$A$64","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$64","v":{"v":0.3265881745454545,"d":"32.66%"}},{"v":0.3265881745454545,"d":"32.66%"},{"$f":"+'HSP All Funds'!$A$103","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$103","v":{"v":0.33199885181818184,"d":"33.20%"}},{"v":0.33199885181818184,"d":"33.20%"},{"$f":"+'HSP All Funds'!$A$142","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$142","v":{"v":0.35065051545454545,"d":"35.07%"}},{"v":0.35065051545454545,"d":"35.07%"}]
["SEIU Local 2 (Hospitality)","L10",{"$f":"+'HSP All Funds'!$A$26","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$26","v":{"v":0.34224702833333337,"d":"34.22%"}},{"v":0.34224702833333337,"d":"34.22%"},{"$f":"+'HSP All Funds'!$A$65","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$65","v":{"v":0.3253795033333334,"d":"32.54%"}},{"v":0.3253795033333334,"d":"32.54%"},{"$f":"+'HSP All Funds'!$A$104","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$104","v":{"v":0.33072179083333336,"d":"33.07%"}},{"v":0.33072179083333336,"d":"33.07%"},{"$f":"+'HSP All Funds'!$A$143","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$143","v":{"v":0.3494174825,"d":"34.94%"}},{"v":0.3494174825,"d":"34.94%"}]
["SEIU Local 2 (Hospitality)","L11",{"$f":"+'HSP All Funds'!$A$27","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$27","v":{"v":0.34127295846153843,"d":"34.13%"}},{"v":0.34127295846153843,"d":"34.13%"},{"$f":"+'HSP All Funds'!$A$66","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$66","v":{"v":0.3243567815384616,"d":"32.44%"}},{"v":0.3243567815384616,"d":"32.44%"},{"$f":"+'HSP All Funds'!$A$105","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$105","v":{"v":0.32964120076923087,"d":"32.96%"}},{"v":0.32964120076923087,"d":"32.96%"},{"$f":"+'HSP All Funds'!$A$144","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$144","v":{"v":0.348374146923077,"d":"34.84%"}},{"v":0.348374146923077,"d":"34.84%"}]
["SEIU Local 2 (Hospitality)","L12",{"$f":"+'HSP All Funds'!$A$28","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$28","v":{"v":0.3404380414285715,"d":"34.04%"}},{"v":0.3404380414285715,"d":"34.04%"},{"$f":"+'HSP All Funds'!$A$67","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$67","v":{"v":0.32348016285714287,"d":"32.35%"}},{"v":0.32348016285714287,"d":"32.35%"},{"$f":"+'HSP All Funds'!$A$106","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$106","v":{"v":0.3287149807142858,"d":"32.87%"}},{"v":0.3287149807142858,"d":"32.87%"},{"$f":"+'HSP All Funds'!$A$145","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$145","v":{"v":0.3474798592857143,"d":"34.75%"}},{"v":0.3474798592857143,"d":"34.75%"}]
["SEIU Local 2 (Hospitality)","L13",{"$f":"+'HSP All Funds'!$A$29","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$29","v":{"v":0.33971444666666667,"d":"33.97%"}},{"v":0.33971444666666667,"d":"33.97%"},{"$f":"+'HSP All Funds'!$A$68","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$68","v":{"v":0.3227204266666666,"d":"32.27%"}},{"v":0.3227204266666666,"d":"32.27%"},{"$f":"+'HSP All Funds'!$A$107","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$107","v":{"v":0.3279122566666667,"d":"32.79%"}},{"v":0.3279122566666667,"d":"32.79%"},{"$f":"+'HSP All Funds'!$A$146","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$146","v":{"v":0.34670481,"d":"34.67%"}},{"v":0.34670481,"d":"34.67%"}]
["SEIU Local 2 (Hospitality)","L14",{"$f":"+'HSP All Funds'!$A$30","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$30","v":{"v":0.33908130124999997,"d":"33.91%"}},{"v":0.33908130124999997,"d":"33.91%"},{"$f":"+'HSP All Funds'!$A$69","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$69","v":{"v":0.3220556574999999,"d":"32.21%"}},{"v":0.3220556574999999,"d":"32.21%"},{"$f":"+'HSP All Funds'!$A$108","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$108","v":{"v":0.32720987312499994,"d":"32.72%"}},{"v":0.32720987312499994,"d":"32.72%"},{"$f":"+'HSP All Funds'!$A$147","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$147","v":{"v":0.346026641875,"d":"34.60%"}},{"v":0.346026641875,"d":"34.60%"}]
["SEIU Local 2 (Hospitality)","L15",{"$f":"+'HSP All Funds'!$A$31","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$31","v":{"v":0.3385226435294117,"d":"33.85%"}},{"v":0.3385226435294117,"d":"33.85%"},{"$f":"+'HSP All Funds'!$A$70","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$70","v":{"v":0.3214690964705882,"d":"32.15%"}},{"v":0.3214690964705882,"d":"32.15%"},{"$f":"+'HSP All Funds'!$A$109","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$109","v":{"v":0.32659012294117645,"d":"32.66%"}},{"v":0.32659012294117645,"d":"32.66%"},{"$f":"+'HSP All Funds'!$A$148","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$148","v":{"v":0.34542825823529405,"d":"34.54%"}},{"v":0.34542825823529405,"d":"34.54%"}]
["SEIU Local 2 (Hospitality)","L16",{"$f":"+'HSP All Funds'!$A$32","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$32","v":{"v":0.3380260588888889,"d":"33.80%"}},{"v":0.3380260588888889,"d":"33.80%"},{"$f":"+'HSP All Funds'!$A$71","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$71","v":{"v":0.32094770888888885,"d":"32.09%"}},{"v":0.32094770888888885,"d":"32.09%"},{"$f":"+'HSP All Funds'!$A$110","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$110","v":{"v":0.3260392338888889,"d":"32.60%"}},{"v":0.3260392338888889,"d":"32.60%"},{"$f":"+'HSP All Funds'!$A$149","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$149","v":{"v":0.34489636166666665,"d":"34.49%"}},{"v":0.34489636166666665,"d":"34.49%"}]
["SEIU Local 2 (Hospitality)","L17",{"$f":"+'HSP All Funds'!$A$33","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$33","v":{"v":0.33758174631578947,"d":"33.76%"}},{"v":0.33758174631578947,"d":"33.76%"},{"$f":"+'HSP All Funds'!$A$72","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$72","v":{"v":0.3204812042105263,"d":"32.05%"}},{"v":0.3204812042105263,"d":"32.05%"},{"$f":"+'HSP All Funds'!$A$111","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$111","v":{"v":0.3255463331578947,"d":"32.55%"}},{"v":0.3255463331578947,"d":"32.55%"},{"$f":"+'HSP All Funds'!$A$150","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$150","v":{"v":0.3444204542105263,"d":"34.44%"}},{"v":0.3444204542105263,"d":"34.44%"}]
["SEIU Local 2 (Hospitality)","L18",{"$f":"+'HSP All Funds'!$A$34","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$34","v":{"v":0.33718186499999997,"d":"33.72%"}},{"v":0.33718186499999997,"d":"33.72%"},{"$f":"+'HSP All Funds'!$A$73","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$73","v":{"v":0.32006134999999997,"d":"32.01%"}},{"v":0.32006134999999997,"d":"32.01%"},{"$f":"+'HSP All Funds'!$A$112","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$112","v":{"v":0.32510272250000005,"d":"32.51%"}},{"v":0.32510272250000005,"d":"32.51%"},{"$f":"+'HSP All Funds'!$A$151","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$151","v":{"v":0.34399213749999996,"d":"34.40%"}},{"v":0.34399213749999996,"d":"34.40%"}]
["SEIU Local 2 (Hospitality)","L19",{"$f":"+'HSP All Funds'!$A$35","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$35","v":{"v":0.3368200676190476,"d":"33.68%"}},{"v":0.3368200676190476,"d":"33.68%"},{"$f":"+'HSP All Funds'!$A$74","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$74","v":{"v":0.31968148190476187,"d":"31.97%"}},{"v":0.31968148190476187,"d":"31.97%"},{"$f":"+'HSP All Funds'!$A$113","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$113","v":{"v":0.32470136047619047,"d":"32.47%"}},{"v":0.32470136047619047,"d":"32.47%"},{"$f":"+'HSP All Funds'!$A$152","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$152","v":{"v":0.34360461285714283,"d":"34.36%"}},{"v":0.34360461285714283,"d":"34.36%"}]
["SEIU Local 2 (Hospitality)","L20",{"$f":"+'HSP All Funds'!$A$36","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$36","v":{"v":0.3364911609090909,"d":"33.65%"}},{"v":0.3364911609090909,"d":"33.65%"},{"$f":"+'HSP All Funds'!$A$75","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$75","v":{"v":0.31933614727272724,"d":"31.93%"}},{"v":0.31933614727272724,"d":"31.93%"},{"$f":"+'HSP All Funds'!$A$114","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$114","v":{"v":0.3243364859090909,"d":"32.43%"}},{"v":0.3243364859090909,"d":"32.43%"},{"$f":"+'HSP All Funds'!$A$153","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$153","v":{"v":0.3432523177272727,"d":"34.33%"}},{"v":0.3432523177272727,"d":"34.33%"}]
["SEIU Local 2 (Hospitality)","L21",{"$f":"+'HSP All Funds'!$A$37","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$37","v":{"v":0.3361908547826087,"d":"33.62%"}},{"v":0.3361908547826087,"d":"33.62%"},{"$f":"+'HSP All Funds'!$A$76","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$76","v":{"v":0.3190208417391304,"d":"31.90%"}},{"v":0.3190208417391304,"d":"31.90%"},{"$f":"+'HSP All Funds'!$A$115","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$115","v":{"v":0.32400333956521743,"d":"32.40%"}},{"v":0.32400333956521743,"d":"32.40%"},{"$f":"+'HSP All Funds'!$A$154","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$154","v":{"v":0.34293065695652175,"d":"34.29%"}},{"v":0.34293065695652175,"d":"34.29%"}]
["SEIU Local 2 (Hospitality)","L22",{"$f":"+'HSP All Funds'!$A$38","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$38","v":{"v":0.3359155741666667,"d":"33.59%"}},{"v":0.3359155741666667,"d":"33.59%"},{"$f":"+'HSP All Funds'!$A$77","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$77","v":{"v":0.31873181166666664,"d":"31.87%"}},{"v":0.31873181166666664,"d":"31.87%"},{"$f":"+'HSP All Funds'!$A$116","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$116","v":{"v":0.3236979554166667,"d":"32.37%"}},{"v":0.3236979554166667,"d":"32.37%"},{"$f":"+'HSP All Funds'!$A$155","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$155","v":{"v":0.34263580125,"d":"34.26%"}},{"v":0.34263580125,"d":"34.26%"}]
["SEIU Local 2 (Hospitality)","L23",{"$f":"+'HSP All Funds'!$A$39","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$39","v":{"v":0.335662316,"d":"33.57%"}},{"v":0.335662316,"d":"33.57%"},{"$f":"+'HSP All Funds'!$A$78","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$78","v":{"v":0.31846590399999997,"d":"31.85%"}},{"v":0.31846590399999997,"d":"31.85%"},{"$f":"+'HSP All Funds'!$A$117","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$117","v":{"v":0.323417002,"d":"32.34%"}},{"v":0.323417002,"d":"32.34%"},{"$f":"+'HSP All Funds'!$A$156","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$156","v":{"v":0.342364534,"d":"34.24%"}},{"v":0.342364534,"d":"34.24%"}]
["SEIU Local 2 (Hospitality)","L24",{"$f":"+'HSP All Funds'!$A$40","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$40","v":{"v":0.3348654069230769,"d":"33.49%"}},{"v":0.3348654069230769,"d":"33.49%"},{"$f":"+'HSP All Funds'!$A$79","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$79","v":{"v":0.3182204507692308,"d":"31.82%"}},{"v":0.3182204507692308,"d":"31.82%"},{"$f":"+'HSP All Funds'!$A$118","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$118","v":{"v":0.3231576603846154,"d":"32.32%"}},{"v":0.3231576603846154,"d":"32.32%"},{"$f":"+'HSP All Funds'!$A$157","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$157","v":{"v":0.3421141334615385,"d":"34.21%"}},{"v":0.3421141334615385,"d":"34.21%"}]
["SEIU Local 2 (Hospitality)","L25",{"$f":"+'HSP All Funds'!$A$41","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$41","v":{"v":0.33376601111111104,"d":"33.38%"}},{"v":0.33376601111111104,"d":"33.38%"},{"$f":"+'HSP All Funds'!$A$80","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$80","v":{"v":0.3171345762962963,"d":"31.71%"}},{"v":0.3171345762962963,"d":"31.71%"},{"$f":"+'HSP All Funds'!$A$119","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$119","v":{"v":0.32264639148148144,"d":"32.26%"}},{"v":0.32264639148148144,"d":"32.26%"},{"$f":"+'HSP All Funds'!$A$158","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$158","v":{"v":0.3418822811111111,"d":"34.19%"}},{"v":0.3418822811111111,"d":"34.19%"}]
["SEIU Local 2 (Hospitality)","L26",{"$f":"+'HSP All Funds'!$A$42","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$42","v":{"v":0.33218443821428567,"d":"33.22%"}},{"v":0.33218443821428567,"d":"33.22%"},{"$f":"+'HSP All Funds'!$A$81","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$81","v":{"v":0.31608268857142857,"d":"31.61%"}},{"v":0.31608268857142857,"d":"31.61%"},{"$f":"+'HSP All Funds'!$A$120","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$120","v":{"v":0.32156158178571437,"d":"32.16%"}},{"v":0.32156158178571437,"d":"32.16%"},{"$f":"+'HSP All Funds'!$A$159","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$159","v":{"v":0.34110050535714287,"d":"34.11%"}},{"v":0.34110050535714287,"d":"34.11%"}]
["SEIU Local 2 (Hospitality)","L27",{"$f":"+'HSP All Funds'!$A$43","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$43","v":{"v":0.3302689996551724,"d":"33.03%"}},{"v":0.3302689996551724,"d":"33.03%"},{"$f":"+'HSP All Funds'!$A$82","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$82","v":{"v":0.31421746551724133,"d":"31.42%"}},{"v":0.31421746551724133,"d":"31.42%"},{"$f":"+'HSP All Funds'!$A$121","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$121","v":{"v":0.3203648624137931,"d":"32.04%"}},{"v":0.3203648624137931,"d":"32.04%"},{"$f":"+'HSP All Funds'!$A$160","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$160","v":{"v":0.3400781334482758,"d":"34.01%"}},{"v":0.3400781334482758,"d":"34.01%"}]
["SEIU Local 2 (Hospitality)","L28",{"$f":"+'HSP All Funds'!$A$44","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$44","v":{"v":0.32848125699999997,"d":"32.85%"}},{"v":0.32848125699999997,"d":"32.85%"},{"$f":"+'HSP All Funds'!$A$83","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$83","v":{"v":0.3123814406666666,"d":"31.24%"}},{"v":0.3123814406666666,"d":"31.24%"},{"$f":"+'HSP All Funds'!$A$122","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$122","v":{"v":0.31870642433333335,"d":"31.87%"}},{"v":0.31870642433333335,"d":"31.87%"},{"$f":"+'HSP All Funds'!$A$161","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$161","v":{"v":0.3384907196666667,"d":"33.85%"}},{"v":0.3384907196666667,"d":"33.85%"}]
["SEIU Local 2 (Hospitality)","L29",{"$f":"+'HSP All Funds'!$A$45","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$45","v":{"v":0.3268088525806452,"d":"32.68%"}},{"v":0.3268088525806452,"d":"32.68%"},{"$f":"+'HSP All Funds'!$A$84","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$84","v":{"v":0.3106638690322581,"d":"31.07%"}},{"v":0.3106638690322581,"d":"31.07%"},{"$f":"+'HSP All Funds'!$A$123","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$123","v":{"v":0.31715498225806454,"d":"31.72%"}},{"v":0.31715498225806454,"d":"31.72%"},{"$f":"+'HSP All Funds'!$A$162","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$162","v":{"v":0.3365972035483872,"d":"33.66%"}},{"v":0.3365972035483872,"d":"33.66%"}]
["SEIU Local 2 (Hospitality)","L30",{"$f":"+'HSP All Funds'!$A$46","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$46","v":{"v":0.32524097343749997,"d":"32.52%"}},{"v":0.32524097343749997,"d":"32.52%"},{"$f":"+'HSP All Funds'!$A$85","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$85","v":{"v":0.309053645625,"d":"30.91%"}},{"v":0.309053645625,"d":"30.91%"},{"$f":"+'HSP All Funds'!$A$124","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$124","v":{"v":0.3157005053125,"d":"31.57%"}},{"v":0.3157005053125,"d":"31.57%"},{"$f":"+'HSP All Funds'!$A$163","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$163","v":{"v":0.3348220321875,"d":"33.48%"}},{"v":0.3348220321875,"d":"33.48%"}]
["SEIU Local 2 (Hospitality)","L31",{"$f":"+'HSP All Funds'!$A$47","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$47","v":{"v":0.32376811727272725,"d":"32.38%"}},{"v":0.32376811727272725,"d":"32.38%"},{"$f":"+'HSP All Funds'!$A$86","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$86","v":{"v":0.30754101151515156,"d":"30.75%"}},{"v":0.30754101151515156,"d":"30.75%"},{"$f":"+'HSP All Funds'!$A$125","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$125","v":{"v":0.31433417848484857,"d":"31.43%"}},{"v":0.31433417848484857,"d":"31.43%"},{"$f":"+'HSP All Funds'!$A$164","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$164","v":{"v":0.33315444696969704,"d":"33.32%"}},{"v":0.33315444696969704,"d":"33.32%"}]
["SEIU Local 2 (Hospitality)","L32",{"$f":"+'HSP All Funds'!$A$48","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$48","v":{"v":0.3223818997058824,"d":"32.24%"}},{"v":0.3223818997058824,"d":"32.24%"},{"$f":"+'HSP All Funds'!$A$87","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$87","v":{"v":0.3061173558823529,"d":"30.61%"}},{"v":0.3061173558823529,"d":"30.61%"},{"$f":"+'HSP All Funds'!$A$126","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$126","v":{"v":0.3130482238235294,"d":"31.30%"}},{"v":0.3130482238235294,"d":"31.30%"},{"$f":"+'HSP All Funds'!$A$165","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$165","v":{"v":0.331584955,"d":"33.16%"}},{"v":0.331584955,"d":"33.16%"}]
["SEIU Local 2 (Hospitality)","L33",{"$f":"+'HSP All Funds'!$A$49","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$49","v":{"v":0.3210748945714285,"d":"32.11%"}},{"v":0.3210748945714285,"d":"32.11%"},{"$f":"+'HSP All Funds'!$A$88","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$88","v":{"v":0.30477505200000005,"d":"30.48%"}},{"v":0.30477505200000005,"d":"30.48%"},{"$f":"+'HSP All Funds'!$A$127","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$127","v":{"v":0.3118357522857143,"d":"31.18%"}},{"v":0.3118357522857143,"d":"31.18%"},{"$f":"+'HSP All Funds'!$A$166","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$166","v":{"v":0.3301051482857143,"d":"33.01%"}},{"v":0.3301051482857143,"d":"33.01%"}]
["SEIU Local 2 (Hospitality)","L34",{"$f":"+'HSP All Funds'!$A$50","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$50","v":{"v":0.3198405008333334,"d":"31.98%"}},{"v":0.3198405008333334,"d":"31.98%"},{"$f":"+'HSP All Funds'!$A$89","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$89","v":{"v":0.3035073205555556,"d":"30.35%"}},{"v":0.3035073205555556,"d":"30.35%"},{"$f":"+'HSP All Funds'!$A$128","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$128","v":{"v":0.31069064027777776,"d":"31.07%"}},{"v":0.31069064027777776,"d":"31.07%"},{"$f":"+'HSP All Funds'!$A$167","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$167","v":{"v":0.32870755305555555,"d":"32.87%"}},{"v":0.32870755305555555,"d":"32.87%"}]
["SEIU Local 2 (Hospitality)","L35",{"$f":"+'HSP All Funds'!$A$51","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$51","v":{"v":0.3186728310810811,"d":"31.87%"}},{"v":0.3186728310810811,"d":"31.87%"},{"$f":"+'HSP All Funds'!$A$90","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$90","v":{"v":0.30230811513513517,"d":"30.23%"}},{"v":0.30230811513513517,"d":"30.23%"},{"$f":"+'HSP All Funds'!$A$129","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$129","v":{"v":0.30960742621621623,"d":"30.96%"}},{"v":0.30960742621621623,"d":"30.96%"},{"$f":"+'HSP All Funds'!$A$168","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$168","v":{"v":0.3273855035135135,"d":"32.74%"}},{"v":0.3273855035135135,"d":"32.74%"}]
["SEIU Local 2 (Hospitality)","L36",{"$f":"+'HSP All Funds'!$A$52","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$52","v":{"v":0.31756661763157895,"d":"31.76%"}},{"v":0.31756661763157895,"d":"31.76%"},{"$f":"+'HSP All Funds'!$A$91","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$91","v":{"v":0.3011720257894737,"d":"30.12%"}},{"v":0.3011720257894737,"d":"30.12%"},{"$f":"+'HSP All Funds'!$A$130","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$130","v":{"v":0.30858122342105265,"d":"30.86%"}},{"v":0.30858122342105265,"d":"30.86%"},{"$f":"+'HSP All Funds'!$A$169","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$169","v":{"v":0.3261330355263158,"d":"32.61%"}},{"v":0.3261330355263158,"d":"32.61%"}]
["SEIU Local 2 (Hospitality)","L37",{"$f":"+'HSP All Funds'!$A$53","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$53","v":{"v":0.3165171330769231,"d":"31.65%"}},{"v":0.3165171330769231,"d":"31.65%"},{"$f":"+'HSP All Funds'!$A$92","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$92","v":{"v":0.30009419743589744,"d":"30.01%"}},{"v":0.30009419743589744,"d":"30.01%"},{"$f":"+'HSP All Funds'!$A$131","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$131","v":{"v":0.3076076464102564,"d":"30.76%"}},{"v":0.3076076464102564,"d":"30.76%"},{"$f":"+'HSP All Funds'!$A$170","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$170","v":{"v":0.32494479666666665,"d":"32.49%"}},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local 2 (Hospitality)","L38",{"$f":"+C519","v":{"v":78000,"d":"78,000"}},{"$f":"+D519","v":{"v":0.3165171330769231,"d":"31.65%"}},{"v":0.3165171330769231,"d":"31.65%"},{"$f":"+F519","v":{"v":78000,"d":"78,000"}},{"$f":"+G519","v":{"v":0.30009419743589744,"d":"30.01%"}},{"v":0.30009419743589744,"d":"30.01%"},{"$f":"+I519","v":{"v":78000,"d":"78,000"}},{"$f":"+J519","v":{"v":0.3076076464102564,"d":"30.76%"}},{"v":0.3076076464102564,"d":"30.76%"},{"$f":"+L519","v":{"v":78000,"d":"78,000"}},{"$f":"+M519","v":{"v":0.32494479666666665,"d":"32.49%"}},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local 2 (Hospitality)","L39",{"$f":"+C520","v":{"v":78000,"d":"78,000"}},{"v":0.3165171330769231,"d":"31.65%"},{"v":0.3165171330769231,"d":"31.65%"},{"$f":"+F520","v":{"v":78000,"d":"78,000"}},{"v":0.30009419743589744,"d":"30.01%"},{"v":0.30009419743589744,"d":"30.01%"},{"$f":"+I520","v":{"v":78000,"d":"78,000"}},{"v":0.3076076464102564,"d":"30.76%"},{"v":0.3076076464102564,"d":"30.76%"},{"$f":"+L520","v":{"v":78000,"d":"78,000"}},{"v":0.32494479666666665,"d":"32.49%"},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local 2 (Hospitality)","L40",{"v":78000,"d":"78,000"},{"v":0.3165171330769231,"d":"31.65%"},{"v":0.3165171330769231,"d":"31.65%"},{"v":78000,"d":"78,000"},{"v":0.30009419743589744,"d":"30.01%"},{"v":0.30009419743589744,"d":"30.01%"},{"v":78000,"d":"78,000"},{"v":0.3076076464102564,"d":"30.76%"},{"v":0.3076076464102564,"d":"30.76%"},{"v":78000,"d":"78,000"},{"v":0.32494479666666665,"d":"32.49%"},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local  2.  (Machinists)","L1",{"$f":"+'MCH All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$17","v":{"v":0.45374862000000005,"d":"45.37%"}},{"$f":"+D523","v":{"v":0.45374862000000005,"d":"45.37%"}},{"$f":"+'MCH All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$56","v":{"v":0.44337662,"d":"44.34%"}},{"$f":"+G523","v":{"v":0.44337662,"d":"44.34%"}},{"$f":"+'MCH All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$95","v":{"v":0.45780462,"d":"45.78%"}},{"$f":"+J523","v":{"v":0.45780462,"d":"45.78%"}},{"$f":"+'MCH All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$134","v":{"v":0.47701661999999995,"d":"47.70%"}},{"$f":"+M523","v":{"v":0.47701661999999995,"d":"47.70%"}}]
["SEIU Local  2.  (Machinists)","L2",{"$f":"+'MCH All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$18","v":{"v":0.4141967199999999,"d":"41.42%"}},{"$f":"+D524","v":{"v":0.4141967199999999,"d":"41.42%"}},{"$f":"+'MCH All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$57","v":{"v":0.40239911999999994,"d":"40.24%"}},{"$f":"+G524","v":{"v":0.40239911999999994,"d":"40.24%"}},{"$f":"+'MCH All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$96","v":{"v":0.4151315199999999,"d":"41.51%"}},{"$f":"+J524","v":{"v":0.4151315199999999,"d":"41.51%"}},{"$f":"+'MCH All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$135","v":{"v":0.43250111999999996,"d":"43.25%"}},{"$f":"+M524","v":{"v":0.43250111999999996,"d":"43.25%"}}]
["SEIU Local  2.  (Machinists)","L3",{"$f":"+'MCH All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$19","v":{"v":0.38782878666666665,"d":"38.78%"}},{"v":0.38782878666666665,"d":"38.78%"},{"$f":"+'MCH All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$58","v":{"v":0.37508078666666667,"d":"37.51%"}},{"v":0.37508078666666667,"d":"37.51%"},{"$f":"+'MCH All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$97","v":{"v":0.3866827866666667,"d":"38.67%"}},{"v":0.3866827866666667,"d":"38.67%"},{"$f":"+'MCH All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$136","v":{"v":0.40282411999999995,"d":"40.28%"}},{"v":0.40282411999999995,"d":"40.28%"}]
["SEIU Local  2.  (Machinists)","L4",{"$f":"+'MCH All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$20","v":{"v":0.36899454857142855,"d":"36.90%"}},{"v":0.36899454857142855,"d":"36.90%"},{"$f":"+'MCH All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$59","v":{"v":0.3555676914285714,"d":"35.56%"}},{"v":0.3555676914285714,"d":"35.56%"},{"$f":"+'MCH All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$98","v":{"v":0.36636226285714285,"d":"36.64%"}},{"v":0.36636226285714285,"d":"36.64%"},{"$f":"+'MCH All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$137","v":{"v":0.38162626285714285,"d":"38.16%"}},{"v":0.38162626285714285,"d":"38.16%"}]
["SEIU Local  2.  (Machinists)","L5",{"$f":"+'MCH All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$21","v":{"v":0.35486886999999995,"d":"35.49%"}},{"v":0.35486886999999995,"d":"35.49%"},{"$f":"+'MCH All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$60","v":{"v":0.34093286999999994,"d":"34.09%"}},{"v":0.34093286999999994,"d":"34.09%"},{"$f":"+'MCH All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$99","v":{"v":0.35112187000000006,"d":"35.11%"}},{"v":0.35112187000000006,"d":"35.11%"},{"$f":"+'MCH All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$138","v":{"v":0.36572787,"d":"36.57%"}},{"v":0.36572787,"d":"36.57%"}]
["SEIU Local  2.  (Machinists)","L6",{"$f":"+'MCH All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$22","v":{"v":0.3438822311111111,"d":"34.39%"}},{"v":0.3438822311111111,"d":"34.39%"},{"$f":"+'MCH All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$61","v":{"v":0.32955023111111115,"d":"32.96%"}},{"v":0.32955023111111115,"d":"32.96%"},{"$f":"+'MCH All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$100","v":{"v":0.33926823111111115,"d":"33.93%"}},{"v":0.33926823111111115,"d":"33.93%"},{"$f":"+'MCH All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$139","v":{"v":0.3533624533333333,"d":"35.34%"}},{"v":0.3533624533333333,"d":"35.34%"}]
["SEIU Local  2.  (Machinists)","L7",{"$f":"+'MCH All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$23","v":{"v":0.33509291999999996,"d":"33.51%"}},{"v":0.33509291999999996,"d":"33.51%"},{"$f":"+'MCH All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$62","v":{"v":0.32044411999999994,"d":"32.04%"}},{"v":0.32044411999999994,"d":"32.04%"},{"$f":"+'MCH All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$101","v":{"v":0.32978532,"d":"32.98%"}},{"v":0.32978532,"d":"32.98%"},{"$f":"+'MCH All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$140","v":{"v":0.34347011999999993,"d":"34.35%"}},{"v":0.34347011999999993,"d":"34.35%"}]
["SEIU Local  2.  (Machinists)","L8",{"$f":"+'MCH All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$24","v":{"v":0.32601461854545455,"d":"32.60%"}},{"v":0.32601461854545455,"d":"32.60%"},{"$f":"+'MCH All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$63","v":{"v":0.31170699345454544,"d":"31.17%"}},{"v":0.31170699345454544,"d":"31.17%"},{"$f":"+'MCH All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$102","v":{"v":0.32131668654545453,"d":"32.13%"}},{"v":0.32131668654545453,"d":"32.13%"},{"$f":"+'MCH All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$141","v":{"v":0.3352432887272727,"d":"33.52%"}},{"v":0.3352432887272727,"d":"33.52%"}]
["SEIU Local  2.  (Machinists)","L9",{"$f":"+'MCH All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$25","v":{"v":0.317064377,"d":"31.71%"}},{"v":0.317064377,"d":"31.71%"},{"$f":"+'MCH All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$64","v":{"v":0.3027502206666667,"d":"30.28%"}},{"v":0.3027502206666667,"d":"30.28%"},{"$f":"+'MCH All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$103","v":{"v":0.31270793933333335,"d":"31.27%"}},{"v":0.31270793933333335,"d":"31.27%"},{"$f":"+'MCH All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$142","v":{"v":0.3261950746666667,"d":"32.62%"}},{"v":0.3261950746666667,"d":"32.62%"}]
["SEIU Local  2.  (Machinists)","L10",{"$f":"+'MCH All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$26","v":{"v":0.3094910956923077,"d":"30.95%"}},{"v":0.3094910956923077,"d":"30.95%"},{"$f":"+'MCH All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$65","v":{"v":0.2949318744615385,"d":"29.49%"}},{"v":0.2949318744615385,"d":"29.49%"},{"$f":"+'MCH All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$104","v":{"v":0.30526784553846154,"d":"30.53%"}},{"v":0.30526784553846154,"d":"30.53%"},{"$f":"+'MCH All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$143","v":{"v":0.31771750892307693,"d":"31.77%"}},{"v":0.31771750892307693,"d":"31.77%"}]
["SEIU Local  2.  (Machinists)","L11",{"$f":"+'MCH All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$27","v":{"v":0.30299971171428575,"d":"30.30%"}},{"v":0.30299971171428575,"d":"30.30%"},{"$f":"+'MCH All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$66","v":{"v":0.28823043485714295,"d":"28.82%"}},{"v":0.28823043485714295,"d":"28.82%"},{"$f":"+'MCH All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$105","v":{"v":0.2988906222857143,"d":"29.89%"}},{"v":0.2988906222857143,"d":"29.89%"},{"$f":"+'MCH All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$144","v":{"v":0.310451024,"d":"31.05%"}},{"v":0.310451024,"d":"31.05%"}]
["SEIU Local  2.  (Machinists)","L12",{"$f":"+'MCH All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$28","v":{"v":0.2973738456,"d":"29.74%"}},{"v":0.2973738456,"d":"29.74%"},{"$f":"+'MCH All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$67","v":{"v":0.2824225205333334,"d":"28.24%"}},{"v":0.2824225205333334,"d":"28.24%"},{"$f":"+'MCH All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$106","v":{"v":0.2933636954666667,"d":"29.34%"}},{"v":0.2933636954666667,"d":"29.34%"},{"$f":"+'MCH All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$145","v":{"v":0.3041534037333333,"d":"30.42%"}},{"v":0.3041534037333333,"d":"30.42%"}]
["SEIU Local  2.  (Machinists)","L13",{"$f":"+'MCH All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$29","v":{"v":0.29245121275,"d":"29.25%"}},{"v":0.29245121275,"d":"29.25%"},{"$f":"+'MCH All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$68","v":{"v":0.27734059550000006,"d":"27.73%"}},{"v":0.27734059550000006,"d":"27.73%"},{"$f":"+'MCH All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$107","v":{"v":0.2885276345,"d":"28.85%"}},{"v":0.2885276345,"d":"28.85%"},{"$f":"+'MCH All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$146","v":{"v":0.298642986,"d":"29.86%"}},{"v":0.298642986,"d":"29.86%"}]
["SEIU Local  2.  (Machinists)","L14",{"$f":"+'MCH All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$30","v":{"v":0.2881077131764706,"d":"28.81%"}},{"v":0.2881077131764706,"d":"28.81%"},{"$f":"+'MCH All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$69","v":{"v":0.2728565440000001,"d":"27.29%"}},{"v":0.2728565440000001,"d":"27.29%"},{"$f":"+'MCH All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$108","v":{"v":0.28426052188235296,"d":"28.43%"}},{"v":0.28426052188235296,"d":"28.43%"},{"$f":"+'MCH All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$147","v":{"v":0.2937808527058824,"d":"29.38%"}},{"v":0.2937808527058824,"d":"29.38%"}]
["SEIU Local  2.  (Machinists)","L15",{"$f":"+'MCH All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$31","v":{"v":0.2841668246666667,"d":"28.42%"}},{"v":0.2841668246666667,"d":"28.42%"},{"$f":"+'MCH All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$70","v":{"v":0.2688707204444445,"d":"26.89%"}},{"v":0.2688707204444445,"d":"26.89%"},{"$f":"+'MCH All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$109","v":{"v":0.2804675328888889,"d":"28.05%"}},{"v":0.2804675328888889,"d":"28.05%"},{"$f":"+'MCH All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$148","v":{"v":0.28945895644444447,"d":"28.95%"}},{"v":0.28945895644444447,"d":"28.95%"}]
["SEIU Local  2.  (Machinists)","L16",{"$f":"+'MCH All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$32","v":{"v":0.28052708231578943,"d":"28.05%"}},{"v":0.28052708231578943,"d":"28.05%"},{"$f":"+'MCH All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$71","v":{"v":0.26514908884210525,"d":"26.51%"}},{"v":0.26514908884210525,"d":"26.51%"},{"$f":"+'MCH All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$110","v":{"v":0.27703212168421054,"d":"27.70%"}},{"v":0.27703212168421054,"d":"27.70%"},{"$f":"+'MCH All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$149","v":{"v":0.2855919966315789,"d":"28.56%"}},{"v":0.2855919966315789,"d":"28.56%"}]
["SEIU Local  2.  (Machinists)","L17",{"$f":"+'MCH All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$33","v":{"v":0.2772513142,"d":"27.73%"}},{"v":0.2772513142,"d":"27.73%"},{"$f":"+'MCH All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$72","v":{"v":0.2617672204,"d":"26.18%"}},{"v":0.2617672204,"d":"26.18%"},{"$f":"+'MCH All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$111","v":{"v":0.2737998516,"d":"27.38%"}},{"v":0.2737998516,"d":"27.38%"},{"$f":"+'MCH All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$150","v":{"v":0.28200373279999996,"d":"28.20%"}},{"v":0.28200373279999996,"d":"28.20%"}]
["SEIU Local  2.  (Machinists)","L18",{"$f":"+'MCH All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$34","v":{"v":0.27422148971428567,"d":"27.42%"}},{"v":0.27422148971428567,"d":"27.42%"},{"$f":"+'MCH All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$73","v":{"v":0.2586414003809524,"d":"25.86%"}},{"v":0.2586414003809524,"d":"25.86%"},{"$f":"+'MCH All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$112","v":{"v":0.27080938247619046,"d":"27.08%"}},{"v":0.27080938247619046,"d":"27.08%"},{"$f":"+'MCH All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$151","v":{"v":0.2786226026666666,"d":"27.86%"}},{"v":0.2786226026666666,"d":"27.86%"}]
["SEIU Local  2.  (Machinists)","L19",{"$f":"+'MCH All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$35","v":{"v":0.2714671038181818,"d":"27.15%"}},{"v":0.2714671038181818,"d":"27.15%"},{"$f":"+'MCH All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$74","v":{"v":0.2557997458181818,"d":"25.58%"}},{"v":0.2557997458181818,"d":"25.58%"},{"$f":"+'MCH All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$113","v":{"v":0.2680907741818182,"d":"26.81%"}},{"v":0.2680907741818182,"d":"26.81%"},{"$f":"+'MCH All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$152","v":{"v":0.27554884799999996,"d":"27.55%"}},{"v":0.27554884799999996,"d":"27.55%"}]
["SEIU Local  2.  (Machinists)","L20",{"$f":"+'MCH All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$36","v":{"v":0.2689522297391304,"d":"26.90%"}},{"v":0.2689522297391304,"d":"26.90%"},{"$f":"+'MCH All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$75","v":{"v":0.2532051916521739,"d":"25.32%"}},{"v":0.2532051916521739,"d":"25.32%"},{"$f":"+'MCH All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$114","v":{"v":0.26560856660869564,"d":"26.56%"}},{"v":0.26560856660869564,"d":"26.56%"},{"$f":"+'MCH All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$153","v":{"v":0.2727423763478261,"d":"27.27%"}},{"v":0.2727423763478261,"d":"27.27%"}]
["SEIU Local  2.  (Machinists)","L21",{"$f":"+'MCH All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$37","v":{"v":0.2666469285,"d":"26.66%"}},{"v":0.2666469285,"d":"26.66%"},{"$f":"+'MCH All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$76","v":{"v":0.25082685033333335,"d":"25.08%"}},{"v":0.25082685033333335,"d":"25.08%"},{"$f":"+'MCH All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$115","v":{"v":0.2633332096666667,"d":"26.33%"}},{"v":0.2633332096666667,"d":"26.33%"},{"$f":"+'MCH All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$154","v":{"v":0.2701697773333333,"d":"27.02%"}},{"v":0.2701697773333333,"d":"27.02%"}]
["SEIU Local  2.  (Machinists)","L22",{"$f":"+'MCH All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$38","v":{"v":0.26452605136,"d":"26.45%"}},{"v":0.26452605136,"d":"26.45%"},{"$f":"+'MCH All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$77","v":{"v":0.24863877632,"d":"24.86%"}},{"v":0.24863877632,"d":"24.86%"},{"$f":"+'MCH All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$116","v":{"v":0.26123988128,"d":"26.12%"}},{"v":0.26123988128,"d":"26.12%"},{"$f":"+'MCH All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$155","v":{"v":0.26780298624,"d":"26.78%"}},{"v":0.26780298624,"d":"26.78%"}]
["SEIU Local  2.  (Machinists)","L23",{"$f":"+'MCH All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$39","v":{"v":0.26256831861538465,"d":"26.26%"}},{"v":0.26256831861538465,"d":"26.26%"},{"$f":"+'MCH All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$78","v":{"v":0.2466190156923077,"d":"24.66%"}},{"v":0.2466190156923077,"d":"24.66%"},{"$f":"+'MCH All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$117","v":{"v":0.25930757815384614,"d":"25.93%"}},{"v":0.25930757815384614,"d":"25.93%"},{"$f":"+'MCH All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$156","v":{"v":0.265618256,"d":"26.56%"}},{"v":0.265618256,"d":"26.56%"}]
["SEIU Local  2.  (Machinists)","L24",{"$f":"+'MCH All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$40","v":{"v":0.2607556031111111,"d":"26.08%"}},{"v":0.2607556031111111,"d":"26.08%"},{"$f":"+'MCH All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$79","v":{"v":0.24474886696296297,"d":"24.47%"}},{"v":0.24474886696296297,"d":"24.47%"},{"$f":"+'MCH All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$118","v":{"v":0.25751840859259256,"d":"25.75%"}},{"v":0.25751840859259256,"d":"25.75%"},{"$f":"+'MCH All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$157","v":{"v":0.2635953576296296,"d":"26.36%"}},{"v":0.2635953576296296,"d":"26.36%"}]
["SEIU Local  2.  (Machinists)","L25",{"$f":"+'MCH All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$41","v":{"v":0.2590723672857143,"d":"25.91%"}},{"v":0.2590723672857143,"d":"25.91%"},{"$f":"+'MCH All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$80","v":{"v":0.2430123002857143,"d":"24.30%"}},{"v":0.2430123002857143,"d":"24.30%"},{"$f":"+'MCH All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$119","v":{"v":0.2558570368571429,"d":"25.59%"}},{"v":0.2558570368571429,"d":"25.59%"},{"$f":"+'MCH All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$158","v":{"v":0.261716952,"d":"26.17%"}},{"v":0.261716952,"d":"26.17%"}]
["SEIU Local  2.  (Machinists)","L26",{"$f":"+'MCH All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$42","v":{"v":0.2575052166896552,"d":"25.75%"}},{"v":0.2575052166896552,"d":"25.75%"},{"$f":"+'MCH All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$81","v":{"v":0.2413954968275862,"d":"24.14%"}},{"v":0.2413954968275862,"d":"24.14%"},{"$f":"+'MCH All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$120","v":{"v":0.25431024248275863,"d":"25.43%"}},{"v":0.25431024248275863,"d":"25.43%"},{"$f":"+'MCH All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$159","v":{"v":0.2599680915862069,"d":"26.00%"}},{"v":0.2599680915862069,"d":"26.00%"}]
["SEIU Local  2.  (Machinists)","L27",{"$f":"+'MCH All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$43","v":{"v":0.25604254280000005,"d":"25.60%"}},{"v":0.25604254280000005,"d":"25.60%"},{"$f":"+'MCH All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$82","v":{"v":0.23988648026666667,"d":"23.99%"}},{"v":0.23988648026666667,"d":"23.99%"},{"$f":"+'MCH All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$121","v":{"v":0.2528665677333334,"d":"25.29%"}},{"v":0.2528665677333334,"d":"25.29%"},{"$f":"+'MCH All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$160","v":{"v":0.25833582186666665,"d":"25.83%"}},{"v":0.25833582186666665,"d":"25.83%"}]
["SEIU Local  2.  (Machinists)","L28",{"$f":"+'MCH All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$44","v":{"v":0.25467423496774194,"d":"25.47%"}},{"v":0.25467423496774194,"d":"25.47%"},{"$f":"+'MCH All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$83","v":{"v":0.23847481961290323,"d":"23.85%"}},{"v":0.23847481961290323,"d":"23.85%"},{"$f":"+'MCH All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$122","v":{"v":0.25151603329032257,"d":"25.15%"}},{"v":0.25151603329032257,"d":"25.15%"},{"$f":"+'MCH All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$161","v":{"v":0.25680885987096774,"d":"25.68%"}},{"v":0.25680885987096774,"d":"25.68%"}]
["SEIU Local  2.  (Machinists)","L29",{"$f":"+'MCH All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$45","v":{"v":0.25339144637500005,"d":"25.34%"}},{"v":0.25339144637500005,"d":"25.34%"},{"$f":"+'MCH All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$84","v":{"v":0.23715138775,"d":"23.72%"}},{"v":0.23715138775,"d":"23.72%"},{"$f":"+'MCH All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$123","v":{"v":0.25024990725,"d":"25.02%"}},{"v":0.25024990725,"d":"25.02%"},{"$f":"+'MCH All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$162","v":{"v":0.255377333,"d":"25.54%"}},{"v":0.255377333,"d":"25.54%"}]
["SEIU Local  2.  (Machinists)","L30",{"$f":"+'MCH All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$46","v":{"v":0.24884944042424242,"d":"24.88%"}},{"v":0.24884944042424242,"d":"24.88%"},{"$f":"+'MCH All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$85","v":{"v":0.23574255781818185,"d":"23.57%"}},{"v":0.23574255781818185,"d":"23.57%"},{"$f":"+'MCH All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$124","v":{"v":0.24906051612121213,"d":"24.91%"}},{"v":0.24906051612121213,"d":"24.91%"},{"$f":"+'MCH All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$163","v":{"v":0.25403256533333335,"d":"25.40%"}},{"v":0.25403256533333335,"d":"25.40%"}]
["SEIU Local  2.  (Machinists)","L31",{"$f":"+'MCH All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$47","v":{"v":0.24379504511764707,"d":"24.38%"}},{"v":0.24379504511764707,"d":"24.38%"},{"$f":"+'MCH All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$86","v":{"v":0.2305589531764706,"d":"23.06%"}},{"v":0.2305589531764706,"d":"23.06%"},{"$f":"+'MCH All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$125","v":{"v":0.24669344211764704,"d":"24.67%"}},{"v":0.24669344211764704,"d":"24.67%"},{"$f":"+'MCH All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$164","v":{"v":0.25276690164705884,"d":"25.28%"}},{"v":0.25276690164705884,"d":"25.28%"}]
["SEIU Local  2.  (Machinists)","L32",{"$f":"+'MCH All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$48","v":{"v":0.2390294724,"d":"23.90%"}},{"v":0.2390294724,"d":"23.90%"},{"$f":"+'MCH All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$87","v":{"v":0.22567155451428572,"d":"22.57%"}},{"v":0.22567155451428572,"d":"22.57%"},{"$f":"+'MCH All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$126","v":{"v":0.24134505805714285,"d":"24.13%"}},{"v":0.24134505805714285,"d":"24.13%"},{"$f":"+'MCH All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$165","v":{"v":0.24932270445714286,"d":"24.93%"}},{"v":0.24932270445714286,"d":"24.93%"}]
["SEIU Local  2.  (Machinists)","L33",{"$f":"+'MCH All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$49","v":{"v":0.23452865372222223,"d":"23.45%"}},{"v":0.23452865372222223,"d":"23.45%"},{"$f":"+'MCH All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$88","v":{"v":0.221055678,"d":"22.11%"}},{"v":0.221055678,"d":"22.11%"},{"$f":"+'MCH All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$127","v":{"v":0.23629380644444442,"d":"23.63%"}},{"v":0.23629380644444442,"d":"23.63%"},{"$f":"+'MCH All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$166","v":{"v":0.24404985155555556,"d":"24.40%"}},{"v":0.24404985155555556,"d":"24.40%"}]
["SEIU Local  2.  (Machinists)","L34",{"$f":"+'MCH All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$50","v":{"v":0.23027112254054055,"d":"23.03%"}},{"v":0.23027112254054055,"d":"23.03%"},{"$f":"+'MCH All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$89","v":{"v":0.21668930832432434,"d":"21.67%"}},{"v":0.21668930832432434,"d":"21.67%"},{"$f":"+'MCH All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$128","v":{"v":0.23151559545945946,"d":"23.15%"}},{"v":0.23151559545945946,"d":"23.15%"},{"$f":"+'MCH All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$167","v":{"v":0.2390620177297297,"d":"23.91%"}},{"v":0.2390620177297297,"d":"23.91%"}]
["SEIU Local  2.  (Machinists)","L35",{"$f":"+'MCH All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$51","v":{"v":0.22623767194736843,"d":"22.62%"}},{"v":0.22623767194736843,"d":"22.62%"},{"$f":"+'MCH All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$90","v":{"v":0.21255274757894735,"d":"21.26%"}},{"v":0.21255274757894735,"d":"21.26%"},{"$f":"+'MCH All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$129","v":{"v":0.2269888692631579,"d":"22.70%"}},{"v":0.2269888692631579,"d":"22.70%"},{"$f":"+'MCH All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$168","v":{"v":0.2343367014736842,"d":"23.43%"}},{"v":0.2343367014736842,"d":"23.43%"}]
["SEIU Local  2.  (Machinists)","L36",{"$f":"+'MCH All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$52","v":{"v":0.22241106497435897,"d":"22.24%"}},{"v":0.22241106497435897,"d":"22.24%"},{"$f":"+'MCH All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$91","v":{"v":0.20862831815384617,"d":"20.86%"}},{"v":0.20862831815384617,"d":"20.86%"},{"$f":"+'MCH All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$130","v":{"v":0.22269428287179485,"d":"22.27%"}},{"v":0.22269428287179485,"d":"22.27%"},{"$f":"+'MCH All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$169","v":{"v":0.22985370912820513,"d":"22.99%"}},{"v":0.22985370912820513,"d":"22.99%"}]
["SEIU Local  2.  (Machinists)","L37",{"$f":"+'MCH All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$53","v":{"v":0.21877578835,"d":"21.88%"}},{"v":0.21877578835,"d":"21.88%"},{"$f":"+'MCH All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$92","v":{"v":0.20490011019999999,"d":"20.49%"}},{"v":0.20490011019999999,"d":"20.49%"},{"$f":"+'MCH All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$131","v":{"v":0.21861442579999998,"d":"21.86%"}},{"v":0.21861442579999998,"d":"21.86%"},{"$f":"+'MCH All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$170","v":{"v":0.22559486639999998,"d":"22.56%"}},{"v":0.22559486639999998,"d":"22.56%"}]
["SEIU Local  2.  (Machinists)","L38",{"$f":"+C559","v":{"v":200000,"d":"200,000"}},{"$f":"+D559","v":{"v":0.21877578835,"d":"21.88%"}},{"v":0.21877578835,"d":"21.88%"},{"$f":"+F559","v":{"v":200000,"d":"200,000"}},{"$f":"+G559","v":{"v":0.20490011019999999,"d":"20.49%"}},{"v":0.20490011019999999,"d":"20.49%"},{"$f":"+I559","v":{"v":200000,"d":"200,000"}},{"$f":"+J559","v":{"v":0.21861442579999998,"d":"21.86%"}},{"v":0.21861442579999998,"d":"21.86%"},{"$f":"+L559","v":{"v":200000,"d":"200,000"}},{"$f":"+M559","v":{"v":0.22559486639999998,"d":"22.56%"}},{"v":0.22559486639999998,"d":"22.56%"}]
["SEIU Local  2.  (Machinists)","L39",{"$f":"+C560","v":{"v":200000,"d":"200,000"}},{"v":0.21877578835,"d":"21.88%"},{"v":0.21877578835,"d":"21.88%"},{"$f":"+F560","v":{"v":200000,"d":"200,000"}},{"v":0.20490011019999999,"d":"20.49%"},{"v":0.20490011019999999,"d":"20.49%"},{"$f":"+I560","v":{"v":200000,"d":"200,000"}},{"v":0.21861442579999998,"d":"21.86%"},{"v":0.21861442579999998,"d":"21.86%"},{"$f":"+L560","v":{"v":200000,"d":"200,000"}},{"v":0.22559486639999998,"d":"22.56%"},{"v":0.22559486639999998,"d":"22.56%"}]
["SEIU Local  2.  (Machinists)","L40",{"v":200000,"d":"200,000"},{"v":0.21877578835,"d":"21.88%"},{"v":0.21877578835,"d":"21.88%"},{"v":200000,"d":"200,000"},{"v":0.20490011019999999,"d":"20.49%"},{"v":0.20490011019999999,"d":"20.49%"},{"v":200000,"d":"200,000"},{"v":0.21861442579999998,"d":"21.86%"},{"v":0.21861442579999998,"d":"21.86%"},{"v":200000,"d":"200,000"},{"v":0.22559486639999998,"d":"22.56%"},{"v":0.22559486639999998,"d":"22.56%"}]
["MUFA (Library)","L1",{"$f":"+'MFL 20 & 45'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 20 & 45'!$B$17","v":{"v":0.46027306,"d":"46.03%"}},{"$f":"+D563","v":{"v":0.46027306,"d":"46.03%"}},{"$f":"+'MFL 20 & 45'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 20 & 45'!$B$56","v":{"v":0.47515106000000007,"d":"47.52%"}},{"$f":"+G563","v":{"v":0.47515106000000007,"d":"47.52%"}},{"$f":"+'MFL 20 & 45'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 20 & 45'!$B$95","v":{"v":0.48362906,"d":"48.36%"}},{"$f":"+J563","v":{"v":0.48362906,"d":"48.36%"}},{"$f":"+'MFL 20 & 45'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 20 & 45'!$B$134","v":{"v":0.5028410600000001,"d":"50.28%"}},{"$f":"+M563","v":{"v":0.5028410600000001,"d":"50.28%"}}]
["MUFA (Library)","L2",{"$f":"+'MFL 20 & 45'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 20 & 45'!$B$18","v":{"v":0.41832604,"d":"41.83%"}},{"v":0.41832604,"d":"41.83%"},{"$f":"+'MFL 20 & 45'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 20 & 45'!$B$57","v":{"v":0.43177844000000004,"d":"43.18%"}},{"v":0.43177844000000004,"d":"43.18%"},{"$f":"+'MFL 20 & 45'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 20 & 45'!$B$96","v":{"v":0.43856084,"d":"43.86%"}},{"v":0.43856084,"d":"43.86%"},{"$f":"+'MFL 20 & 45'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 20 & 45'!$B$135","v":{"v":0.45593044,"d":"45.59%"}},{"v":0.45593044,"d":"45.59%"}]
["MUFA (Library)","L3",{"$f":"+'MFL 20 & 45'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 20 & 45'!$B$19","v":{"v":0.39036136,"d":"39.04%"}},{"v":0.39036136,"d":"39.04%"},{"$f":"+'MFL 20 & 45'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 20 & 45'!$B$58","v":{"v":0.40286336,"d":"40.29%"}},{"v":0.40286336,"d":"40.29%"},{"$f":"+'MFL 20 & 45'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 20 & 45'!$B$97","v":{"v":0.40851536000000005,"d":"40.85%"}},{"v":0.40851536000000005,"d":"40.85%"},{"$f":"+'MFL 20 & 45'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 20 & 45'!$B$136","v":{"v":0.42465669333333333,"d":"42.47%"}},{"v":0.42465669333333333,"d":"42.47%"}]
["MUFA (Library)","L4",{"$f":"+'MFL 20 & 45'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 20 & 45'!$B$20","v":{"v":0.37038658857142864,"d":"37.04%"}},{"v":0.37038658857142864,"d":"37.04%"},{"$f":"+'MFL 20 & 45'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 20 & 45'!$B$59","v":{"v":0.3822097314285714,"d":"38.22%"}},{"v":0.3822097314285714,"d":"38.22%"},{"$f":"+'MFL 20 & 45'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 20 & 45'!$B$98","v":{"v":0.3870543028571429,"d":"38.71%"}},{"v":0.3870543028571429,"d":"38.71%"},{"$f":"+'MFL 20 & 45'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 20 & 45'!$B$137","v":{"v":0.40231830285714293,"d":"40.23%"}},{"v":0.40231830285714293,"d":"40.23%"}]
["MUFA (Library)","L5",{"$f":"+'MFL 20 & 45'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 20 & 45'!$B$21","v":{"v":0.35540551,"d":"35.54%"}},{"v":0.35540551,"d":"35.54%"},{"$f":"+'MFL 20 & 45'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 20 & 45'!$B$60","v":{"v":0.36671951,"d":"36.67%"}},{"v":0.36671951,"d":"36.67%"},{"$f":"+'MFL 20 & 45'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 20 & 45'!$B$99","v":{"v":0.3709585100000001,"d":"37.10%"}},{"v":0.3709585100000001,"d":"37.10%"},{"$f":"+'MFL 20 & 45'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 20 & 45'!$B$138","v":{"v":0.38556451,"d":"38.56%"}},{"v":0.38556451,"d":"38.56%"}]
["MUFA (Library)","L6",{"$f":"+'MFL 20 & 45'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 20 & 45'!$B$22","v":{"v":0.34375356,"d":"34.38%"}},{"v":0.34375356,"d":"34.38%"},{"$f":"+'MFL 20 & 45'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 20 & 45'!$B$61","v":{"v":0.35467156000000005,"d":"35.47%"}},{"v":0.35467156000000005,"d":"35.47%"},{"$f":"+'MFL 20 & 45'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 20 & 45'!$B$100","v":{"v":0.35843956000000005,"d":"35.84%"}},{"v":0.35843956000000005,"d":"35.84%"},{"$f":"+'MFL 20 & 45'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 20 & 45'!$B$139","v":{"v":0.3725337822222223,"d":"37.25%"}},{"v":0.3725337822222223,"d":"37.25%"}]
["MUFA (Library)","L7",{"$f":"+'MFL 20 & 45'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 20 & 45'!$B$23","v":{"v":0.33443199999999995,"d":"33.44%"}},{"v":0.33443199999999995,"d":"33.44%"},{"$f":"+'MFL 20 & 45'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 20 & 45'!$B$62","v":{"v":0.3450332000000001,"d":"34.50%"}},{"v":0.3450332000000001,"d":"34.50%"},{"$f":"+'MFL 20 & 45'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 20 & 45'!$B$101","v":{"v":0.3484244000000001,"d":"34.84%"}},{"v":0.3484244000000001,"d":"34.84%"},{"$f":"+'MFL 20 & 45'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 20 & 45'!$B$140","v":{"v":0.3621092000000001,"d":"36.21%"}},{"v":0.3621092000000001,"d":"36.21%"}]
["MUFA (Library)","L8",{"$f":"+'MFL 20 & 45'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 20 & 45'!$B$24","v":{"v":0.3250425956363636,"d":"32.50%"}},{"v":0.3250425956363636,"d":"32.50%"},{"$f":"+'MFL 20 & 45'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 20 & 45'!$B$63","v":{"v":0.33593395127272724,"d":"33.59%"}},{"v":0.33593395127272724,"d":"33.59%"},{"$f":"+'MFL 20 & 45'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 20 & 45'!$B$102","v":{"v":0.33956076145454545,"d":"33.96%"}},{"v":0.33956076145454545,"d":"33.96%"},{"$f":"+'MFL 20 & 45'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 20 & 45'!$B$141","v":{"v":0.3534544807272727,"d":"35.35%"}},{"v":0.3534544807272727,"d":"35.35%"}]
["MUFA (Library)","L9",{"$f":"+'MFL 20 & 45'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 20 & 45'!$B$25","v":{"v":0.316666276,"d":"31.67%"}},{"v":0.316666276,"d":"31.67%"},{"$f":"+'MFL 20 & 45'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 20 & 45'!$B$64","v":{"v":0.32773585200000005,"d":"32.77%"}},{"v":0.32773585200000005,"d":"32.77%"},{"$f":"+'MFL 20 & 45'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 20 & 45'!$B$103","v":{"v":0.330995428,"d":"33.10%"}},{"v":0.330995428,"d":"33.10%"},{"$f":"+'MFL 20 & 45'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 20 & 45'!$B$142","v":{"v":0.3442996706666666,"d":"34.43%"}},{"v":0.3442996706666666,"d":"34.43%"}]
["MUFA (Library)","L10",{"$f":"+'MFL 20 & 45'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 20 & 45'!$B$26","v":{"v":0.3095786209230769,"d":"30.96%"}},{"v":0.3095786209230769,"d":"30.96%"},{"$f":"+'MFL 20 & 45'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 20 & 45'!$B$65","v":{"v":0.3208543833846154,"d":"32.09%"}},{"v":0.3208543833846154,"d":"32.09%"},{"$f":"+'MFL 20 & 45'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 20 & 45'!$B$104","v":{"v":0.32386322276923074,"d":"32.39%"}},{"v":0.32386322276923074,"d":"32.39%"},{"$f":"+'MFL 20 & 45'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 20 & 45'!$B$143","v":{"v":0.3361440621538461,"d":"33.61%"}},{"v":0.3361440621538461,"d":"33.61%"}]
["MUFA (Library)","L11",{"$f":"+'MFL 20 & 45'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 20 & 45'!$B$27","v":{"v":0.303503488,"d":"30.35%"}},{"v":0.303503488,"d":"30.35%"},{"$f":"+'MFL 20 & 45'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 20 & 45'!$B$66","v":{"v":0.3149559817142858,"d":"31.50%"}},{"v":0.3149559817142858,"d":"31.50%"},{"$f":"+'MFL 20 & 45'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 20 & 45'!$B$105","v":{"v":0.31774990399999997,"d":"31.77%"}},{"v":0.31774990399999997,"d":"31.77%"},{"$f":"+'MFL 20 & 45'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 20 & 45'!$B$144","v":{"v":0.3291535405714286,"d":"32.92%"}},{"v":0.3291535405714286,"d":"32.92%"}]
["MUFA (Library)","L12",{"$f":"+'MFL 20 & 45'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 20 & 45'!$B$28","v":{"v":0.29823837280000004,"d":"29.82%"}},{"v":0.29823837280000004,"d":"29.82%"},{"$f":"+'MFL 20 & 45'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 20 & 45'!$B$67","v":{"v":0.30984403360000007,"d":"30.98%"}},{"v":0.30984403360000007,"d":"30.98%"},{"$f":"+'MFL 20 & 45'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 20 & 45'!$B$106","v":{"v":0.31245169440000004,"d":"31.25%"}},{"v":0.31245169440000004,"d":"31.25%"},{"$f":"+'MFL 20 & 45'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 20 & 45'!$B$145","v":{"v":0.32309508853333335,"d":"32.31%"}},{"v":0.32309508853333335,"d":"32.31%"}]
["MUFA (Library)","L13",{"$f":"+'MFL 20 & 45'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 20 & 45'!$B$29","v":{"v":0.293631397,"d":"29.36%"}},{"v":0.293631397,"d":"29.36%"},{"$f":"+'MFL 20 & 45'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 20 & 45'!$B$68","v":{"v":0.30537107900000005,"d":"30.54%"}},{"v":0.30537107900000005,"d":"30.54%"},{"$f":"+'MFL 20 & 45'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 20 & 45'!$B$107","v":{"v":0.307815761,"d":"30.78%"}},{"v":0.307815761,"d":"30.78%"},{"$f":"+'MFL 20 & 45'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 20 & 45'!$B$146","v":{"v":0.31779394299999997,"d":"31.78%"}},{"v":0.31779394299999997,"d":"31.78%"}]
["MUFA (Library)","L14",{"$f":"+'MFL 20 & 45'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 20 & 45'!$B$30","v":{"v":0.28956641835294117,"d":"28.96%"}},{"v":0.28956641835294117,"d":"28.96%"},{"$f":"+'MFL 20 & 45'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 20 & 45'!$B$69","v":{"v":0.30142435435294124,"d":"30.14%"}},{"v":0.30142435435294124,"d":"30.14%"},{"$f":"+'MFL 20 & 45'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 20 & 45'!$B$108","v":{"v":0.3037252315294118,"d":"30.37%"}},{"v":0.3037252315294118,"d":"30.37%"},{"$f":"+'MFL 20 & 45'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 20 & 45'!$B$147","v":{"v":0.3131164616470588,"d":"31.31%"}},{"v":0.3131164616470588,"d":"31.31%"}]
["MUFA (Library)","L15",{"$f":"+'MFL 20 & 45'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 20 & 45'!$B$31","v":{"v":0.285873104,"d":"28.59%"}},{"v":0.285873104,"d":"28.59%"},{"$f":"+'MFL 20 & 45'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 20 & 45'!$B$70","v":{"v":0.2979161546666667,"d":"29.79%"}},{"v":0.2979161546666667,"d":"29.79%"},{"$f":"+'MFL 20 & 45'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 20 & 45'!$B$109","v":{"v":0.30008920533333333,"d":"30.01%"}},{"v":0.30008920533333333,"d":"30.01%"},{"$f":"+'MFL 20 & 45'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 20 & 45'!$B$148","v":{"v":0.3089587004444444,"d":"30.90%"}},{"v":0.3089587004444444,"d":"30.90%"}]
["MUFA (Library)","L16",{"$f":"+'MFL 20 & 45'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 20 & 45'!$B$32","v":{"v":0.28245487536842107,"d":"28.25%"}},{"v":0.28245487536842107,"d":"28.25%"},{"$f":"+'MFL 20 & 45'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 20 & 45'!$B$71","v":{"v":0.2946218707368421,"d":"29.46%"}},{"v":0.2946218707368421,"d":"29.46%"},{"$f":"+'MFL 20 & 45'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 20 & 45'!$B$110","v":{"v":0.2967942345263158,"d":"29.68%"}},{"v":0.2967942345263158,"d":"29.68%"},{"$f":"+'MFL 20 & 45'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 20 & 45'!$B$149","v":{"v":0.3052385983157895,"d":"30.52%"}},{"v":0.3052385983157895,"d":"30.52%"}]
["MUFA (Library)","L17",{"$f":"+'MFL 20 & 45'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 20 & 45'!$B$33","v":{"v":0.2793784696,"d":"27.94%"}},{"v":0.2793784696,"d":"27.94%"},{"$f":"+'MFL 20 & 45'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 20 & 45'!$B$72","v":{"v":0.2916246152,"d":"29.16%"}},{"v":0.2916246152,"d":"29.16%"},{"$f":"+'MFL 20 & 45'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 20 & 45'!$B$111","v":{"v":0.2936883608,"d":"29.37%"}},{"v":0.2936883608,"d":"29.37%"},{"$f":"+'MFL 20 & 45'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 20 & 45'!$B$150","v":{"v":0.3017825064,"d":"30.18%"}},{"v":0.3017825064,"d":"30.18%"}]
["MUFA (Library)","L18",{"$f":"+'MFL 20 & 45'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 20 & 45'!$B$34","v":{"v":0.27647949485714285,"d":"27.65%"}},{"v":0.27647949485714285,"d":"27.65%"},{"$f":"+'MFL 20 & 45'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 20 & 45'!$B$73","v":{"v":0.2887972525714286,"d":"28.88%"}},{"v":0.2887972525714286,"d":"28.88%"},{"$f":"+'MFL 20 & 45'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 20 & 45'!$B$112","v":{"v":0.2907627245714286,"d":"29.08%"}},{"v":0.2907627245714286,"d":"29.08%"},{"$f":"+'MFL 20 & 45'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 20 & 45'!$B$151","v":{"v":0.29847143466666665,"d":"29.85%"}},{"v":0.29847143466666665,"d":"29.85%"}]
["MUFA (Library)","L19",{"$f":"+'MFL 20 & 45'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 20 & 45'!$B$35","v":{"v":0.27384406327272726,"d":"27.38%"}},{"v":0.27384406327272726,"d":"27.38%"},{"$f":"+'MFL 20 & 45'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 20 & 45'!$B$74","v":{"v":0.2862269229090909,"d":"28.62%"}},{"v":0.2862269229090909,"d":"28.62%"},{"$f":"+'MFL 20 & 45'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 20 & 45'!$B$113","v":{"v":0.2881030552727273,"d":"28.81%"}},{"v":0.2881030552727273,"d":"28.81%"},{"$f":"+'MFL 20 & 45'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 20 & 45'!$B$152","v":{"v":0.29546136945454543,"d":"29.55%"}},{"v":0.29546136945454543,"d":"29.55%"}]
["MUFA (Library)","L20",{"$f":"+'MFL 20 & 45'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 20 & 45'!$B$36","v":{"v":0.2714377996521739,"d":"27.14%"}},{"v":0.2714377996521739,"d":"27.14%"},{"$f":"+'MFL 20 & 45'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 20 & 45'!$B$75","v":{"v":0.2838801001739131,"d":"28.39%"}},{"v":0.2838801001739131,"d":"28.39%"},{"$f":"+'MFL 20 & 45'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 20 & 45'!$B$114","v":{"v":0.2856746615652174,"d":"28.57%"}},{"v":0.2856746615652174,"d":"28.57%"},{"$f":"+'MFL 20 & 45'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 20 & 45'!$B$153","v":{"v":0.2927130490434782,"d":"29.27%"}},{"v":0.2927130490434782,"d":"29.27%"}]
["MUFA (Library)","L21",{"$f":"+'MFL 20 & 45'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 20 & 45'!$B$37","v":{"v":0.269232058,"d":"26.92%"}},{"v":0.269232058,"d":"26.92%"},{"$f":"+'MFL 20 & 45'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 20 & 45'!$B$76","v":{"v":0.281728846,"d":"28.17%"}},{"v":0.281728846,"d":"28.17%"},{"$f":"+'MFL 20 & 45'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 20 & 45'!$B$115","v":{"v":0.28344863400000003,"d":"28.34%"}},{"v":0.28344863400000003,"d":"28.34%"},{"$f":"+'MFL 20 & 45'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 20 & 45'!$B$154","v":{"v":0.2901937553333333,"d":"29.02%"}},{"v":0.2901937553333333,"d":"29.02%"}]
["MUFA (Library)","L22",{"$f":"+'MFL 20 & 45'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 20 & 45'!$B$38","v":{"v":0.26720277568,"d":"26.72%"}},{"v":0.26720277568,"d":"26.72%"},{"$f":"+'MFL 20 & 45'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 20 & 45'!$B$77","v":{"v":0.27974969215999995,"d":"27.97%"}},{"v":0.27974969215999995,"d":"27.97%"},{"$f":"+'MFL 20 & 45'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 20 & 45'!$B$116","v":{"v":0.28140068864,"d":"28.14%"}},{"v":0.28140068864,"d":"28.14%"},{"$f":"+'MFL 20 & 45'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 20 & 45'!$B$155","v":{"v":0.28787600512,"d":"28.79%"}},{"v":0.28787600512,"d":"28.79%"}]
["MUFA (Library)","L23",{"$f":"+'MFL 20 & 45'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 20 & 45'!$B$39","v":{"v":0.265329592,"d":"26.53%"}},{"v":0.265329592,"d":"26.53%"},{"$f":"+'MFL 20 & 45'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 20 & 45'!$B$78","v":{"v":0.2779227809230769,"d":"27.79%"}},{"v":0.2779227809230769,"d":"27.79%"},{"$f":"+'MFL 20 & 45'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 20 & 45'!$B$117","v":{"v":0.2795102775384615,"d":"27.95%"}},{"v":0.2795102775384615,"d":"27.95%"},{"$f":"+'MFL 20 & 45'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 20 & 45'!$B$156","v":{"v":0.28573654338461535,"d":"28.57%"}},{"v":0.28573654338461535,"d":"28.57%"}]
["MUFA (Library)","L24",{"$f":"+'MFL 20 & 45'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 20 & 45'!$B$40","v":{"v":0.26359516266666666,"d":"26.36%"}},{"v":0.26359516266666666,"d":"26.36%"},{"$f":"+'MFL 20 & 45'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 20 & 45'!$B$79","v":{"v":0.27623119644444444,"d":"27.62%"}},{"v":0.27623119644444444,"d":"27.62%"},{"$f":"+'MFL 20 & 45'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 20 & 45'!$B$118","v":{"v":0.2777598968888889,"d":"27.78%"}},{"v":0.2777598968888889,"d":"27.78%"},{"$f":"+'MFL 20 & 45'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 20 & 45'!$B$157","v":{"v":0.2837555602962963,"d":"28.38%"}},{"v":0.2837555602962963,"d":"28.38%"}]
["MUFA (Library)","L25",{"$f":"+'MFL 20 & 45'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 20 & 45'!$B$41","v":{"v":0.26198462114285714,"d":"26.20%"}},{"v":0.26198462114285714,"d":"26.20%"},{"$f":"+'MFL 20 & 45'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 20 & 45'!$B$80","v":{"v":0.27466043942857143,"d":"27.47%"}},{"v":0.27466043942857143,"d":"27.47%"},{"$f":"+'MFL 20 & 45'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 20 & 45'!$B$119","v":{"v":0.27613454342857147,"d":"27.61%"}},{"v":0.27613454342857147,"d":"27.61%"},{"$f":"+'MFL 20 & 45'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 20 & 45'!$B$158","v":{"v":0.281916076,"d":"28.19%"}},{"v":0.281916076,"d":"28.19%"}]
["MUFA (Library)","L26",{"$f":"+'MFL 20 & 45'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 20 & 45'!$B$42","v":{"v":0.2604851514482759,"d":"26.05%"}},{"$f":"+D588","v":{"v":0.2604851514482759,"d":"26.05%"}},{"$f":"+'MFL 20 & 45'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 20 & 45'!$B$81","v":{"v":0.2731980104827586,"d":"27.32%"}},{"$f":"+G588","v":{"v":0.2731980104827586,"d":"27.32%"}},{"$f":"+'MFL 20 & 45'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 20 & 45'!$B$120","v":{"v":0.2746212833103449,"d":"27.46%"}},{"$f":"+J588","v":{"v":0.2746212833103449,"d":"27.46%"}},{"$f":"+'MFL 20 & 45'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 20 & 45'!$B$159","v":{"v":0.2802034526896552,"d":"28.02%"}},{"$f":"+M588","v":{"v":0.2802034526896552,"d":"28.02%"}}]
["MUFA (Library)","L27",{"$f":"+'MFL 20 & 45'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 20 & 45'!$B$43","v":{"v":0.25908564640000004,"d":"25.91%"}},{"v":0.25908564640000004,"d":"25.91%"},{"$f":"+'MFL 20 & 45'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 20 & 45'!$B$82","v":{"v":0.27183307679999996,"d":"27.18%"}},{"v":0.27183307679999996,"d":"27.18%"},{"$f":"+'MFL 20 & 45'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 20 & 45'!$B$121","v":{"v":0.27320890719999996,"d":"27.32%"}},{"v":0.27320890719999996,"d":"27.32%"},{"$f":"+'MFL 20 & 45'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 20 & 45'!$B$160","v":{"v":0.2786050042666667,"d":"27.86%"}},{"v":0.2786050042666667,"d":"27.86%"}]
["MUFA (Library)","L28",{"$f":"+'MFL 20 & 45'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 20 & 45'!$B$44","v":{"v":0.25777643200000006,"d":"25.78%"}},{"v":0.25777643200000006,"d":"25.78%"},{"$f":"+'MFL 20 & 45'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 20 & 45'!$B$83","v":{"v":0.2705562033548387,"d":"27.06%"}},{"v":0.2705562033548387,"d":"27.06%"},{"$f":"+'MFL 20 & 45'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 20 & 45'!$B$122","v":{"v":0.2718876521290322,"d":"27.19%"}},{"v":0.2718876521290322,"d":"27.19%"},{"$f":"+'MFL 20 & 45'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 20 & 45'!$B$161","v":{"v":0.2771096815483871,"d":"27.71%"}},{"v":0.2771096815483871,"d":"27.71%"}]
["MUFA (Library)","L29",{"$f":"+'MFL 20 & 45'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 20 & 45'!$B$45","v":{"v":0.25654904349999996,"d":"25.65%"}},{"v":0.25654904349999996,"d":"25.65%"},{"$f":"+'MFL 20 & 45'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 20 & 45'!$B$84","v":{"v":0.2693591345,"d":"26.94%"}},{"v":0.2693591345,"d":"26.94%"},{"$f":"+'MFL 20 & 45'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 20 & 45'!$B$123","v":{"v":0.27064897549999994,"d":"27.06%"}},{"v":0.27064897549999994,"d":"27.06%"},{"$f":"+'MFL 20 & 45'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 20 & 45'!$B$162","v":{"v":0.2757078165,"d":"27.57%"}},{"v":0.2757078165,"d":"27.57%"}]
["MUFA (Library)","L30",{"$f":"+'MFL 20 & 45'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 20 & 45'!$B$46","v":{"v":0.2516102846060606,"d":"25.16%"}},{"v":0.2516102846060606,"d":"25.16%"},{"$f":"+'MFL 20 & 45'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 20 & 45'!$B$85","v":{"v":0.268022494060606,"d":"26.80%"}},{"v":0.268022494060606,"d":"26.80%"},{"$f":"+'MFL 20 & 45'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 20 & 45'!$B$124","v":{"v":0.2694853701818181,"d":"26.95%"}},{"v":0.2694853701818181,"d":"26.95%"},{"$f":"+'MFL 20 & 45'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 20 & 45'!$B$163","v":{"v":0.274390912969697,"d":"27.44%"}},{"v":0.274390912969697,"d":"27.44%"}]
["MUFA (Library)","L31",{"$f":"+'MFL 20 & 45'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 20 & 45'!$B$47","v":{"v":0.2460776291764706,"d":"24.61%"}},{"v":0.2460776291764706,"d":"24.61%"},{"$f":"+'MFL 20 & 45'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 20 & 45'!$B$86","v":{"v":0.2618233030588235,"d":"26.18%"}},{"v":0.2618233030588235,"d":"26.18%"},{"$f":"+'MFL 20 & 45'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 20 & 45'!$B$125","v":{"v":0.26694903576470586,"d":"26.69%"}},{"v":0.26694903576470586,"d":"26.69%"},{"$f":"+'MFL 20 & 45'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 20 & 45'!$B$164","v":{"v":0.2731514743529412,"d":"27.32%"}},{"v":0.2731514743529412,"d":"27.32%"}]
["MUFA (Library)","L32",{"$f":"+'MFL 20 & 45'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 20 & 45'!$B$48","v":{"v":0.24086112548571428,"d":"24.09%"}},{"v":0.24086112548571428,"d":"24.09%"},{"$f":"+'MFL 20 & 45'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 20 & 45'!$B$87","v":{"v":0.25597835154285714,"d":"25.60%"}},{"v":0.25597835154285714,"d":"25.60%"},{"$f":"+'MFL 20 & 45'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 20 & 45'!$B$126","v":{"v":0.2609576347428571,"d":"26.10%"}},{"v":0.2609576347428571,"d":"26.10%"},{"$f":"+'MFL 20 & 45'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 20 & 45'!$B$165","v":{"v":0.2693828608,"d":"26.94%"}},{"v":0.2693828608,"d":"26.94%"}]
["MUFA (Library)","L33",{"$f":"+'MFL 20 & 45'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 20 & 45'!$B$49","v":{"v":0.23593442755555555,"d":"23.59%"}},{"v":0.23593442755555555,"d":"23.59%"},{"$f":"+'MFL 20 & 45'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 20 & 45'!$B$88","v":{"v":0.2504581195555555,"d":"25.05%"}},{"v":0.2504581195555555,"d":"25.05%"},{"$f":"+'MFL 20 & 45'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 20 & 45'!$B$127","v":{"v":0.2552990893333333,"d":"25.53%"}},{"v":0.2552990893333333,"d":"25.53%"},{"$f":"+'MFL 20 & 45'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 20 & 45'!$B$166","v":{"v":0.2634902813333333,"d":"26.35%"}},{"v":0.2634902813333333,"d":"26.35%"}]
["MUFA (Library)","L34",{"$f":"+'MFL 20 & 45'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 20 & 45'!$B$50","v":{"v":0.23127403762162163,"d":"23.13%"}},{"v":0.23127403762162163,"d":"23.13%"},{"$f":"+'MFL 20 & 45'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 20 & 45'!$B$89","v":{"v":0.24523627848648646,"d":"24.52%"}},{"v":0.24523627848648646,"d":"24.52%"},{"$f":"+'MFL 20 & 45'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 20 & 45'!$B$128","v":{"v":0.2499464112432432,"d":"24.99%"}},{"v":0.2499464112432432,"d":"24.99%"},{"$f":"+'MFL 20 & 45'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 20 & 45'!$B$167","v":{"v":0.2579162196756757,"d":"25.79%"}},{"v":0.2579162196756757,"d":"25.79%"}]
["MUFA (Library)","L35",{"$f":"+'MFL 20 & 45'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 20 & 45'!$B$51","v":{"v":0.22685893136842106,"d":"22.69%"}},{"v":0.22685893136842106,"d":"22.69%"},{"$f":"+'MFL 20 & 45'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 20 & 45'!$B$90","v":{"v":0.24028927115789472,"d":"24.03%"}},{"v":0.24028927115789472,"d":"24.03%"},{"$f":"+'MFL 20 & 45'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 20 & 45'!$B$129","v":{"v":0.24487545305263156,"d":"24.49%"}},{"v":0.24487545305263156,"d":"24.49%"},{"$f":"+'MFL 20 & 45'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 20 & 45'!$B$168","v":{"v":0.2526355296842105,"d":"25.26%"}},{"v":0.2526355296842105,"d":"25.26%"}]
["MUFA (Library)","L36",{"$f":"+'MFL 20 & 45'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 20 & 45'!$B$52","v":{"v":0.22267024082051282,"d":"22.27%"}},{"v":0.22267024082051282,"d":"22.27%"},{"$f":"+'MFL 20 & 45'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 20 & 45'!$B$91","v":{"v":0.2355959565128205,"d":"23.56%"}},{"v":0.2355959565128205,"d":"23.56%"},{"$f":"+'MFL 20 & 45'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 20 & 45'!$B$130","v":{"v":0.24006454399999996,"d":"24.01%"}},{"v":0.24006454399999996,"d":"24.01%"},{"$f":"+'MFL 20 & 45'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 20 & 45'!$B$169","v":{"v":0.2476256443076923,"d":"24.76%"}},{"v":0.2476256443076923,"d":"24.76%"}]
["MUFA (Library)","L37",{"$f":"+'MFL 20 & 45'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 20 & 45'!$B$53","v":{"v":0.21869098480000002,"d":"21.87%"}},{"v":0.21869098480000002,"d":"21.87%"},{"$f":"+'MFL 20 & 45'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 20 & 45'!$B$92","v":{"v":0.23113730759999998,"d":"23.11%"}},{"v":0.23113730759999998,"d":"23.11%"},{"$f":"+'MFL 20 & 45'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 20 & 45'!$B$131","v":{"v":0.23549418039999997,"d":"23.55%"}},{"v":0.23549418039999997,"d":"23.55%"},{"$f":"+'MFL 20 & 45'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 20 & 45'!$B$170","v":{"v":0.2428662532,"d":"24.29%"}},{"v":0.2428662532,"d":"24.29%"}]
["MUFA (Library)","L38",{"$f":"+C599","v":{"v":200000,"d":"200,000"}},{"$f":"+D599","v":{"v":0.21869098480000002,"d":"21.87%"}},{"v":0.21869098480000002,"d":"21.87%"},{"$f":"+F599","v":{"v":200000,"d":"200,000"}},{"$f":"+G599","v":{"v":0.23113730759999998,"d":"23.11%"}},{"v":0.23113730759999998,"d":"23.11%"},{"$f":"+I599","v":{"v":200000,"d":"200,000"}},{"$f":"+J599","v":{"v":0.23549418039999997,"d":"23.55%"}},{"v":0.23549418039999997,"d":"23.55%"},{"$f":"+L599","v":{"v":200000,"d":"200,000"}},{"$f":"+M599","v":{"v":0.2428662532,"d":"24.29%"}},{"v":0.2428662532,"d":"24.29%"}]
["MUFA (Library)","L39",{"$f":"+C600","v":{"v":200000,"d":"200,000"}},{"v":0.21869098480000002,"d":"21.87%"},{"v":0.21869098480000002,"d":"21.87%"},{"$f":"+F600","v":{"v":200000,"d":"200,000"}},{"v":0.23113730759999998,"d":"23.11%"},{"v":0.23113730759999998,"d":"23.11%"},{"$f":"+I600","v":{"v":200000,"d":"200,000"}},{"v":0.23549418039999997,"d":"23.55%"},{"v":0.23549418039999997,"d":"23.55%"},{"$f":"+L600","v":{"v":200000,"d":"200,000"}},{"v":0.2428662532,"d":"24.29%"},{"v":0.2428662532,"d":"24.29%"}]
["MUFA (Library)","L40",{"v":200000,"d":"200,000"},{"v":0.21869098480000002,"d":"21.87%"},{"v":0.21869098480000002,"d":"21.87%"},{"v":200000,"d":"200,000"},{"v":0.23113730759999998,"d":"23.11%"},{"v":0.23113730759999998,"d":"23.11%"},{"v":200000,"d":"200,000"},{"v":0.23549418039999997,"d":"23.55%"},{"v":0.23549418039999997,"d":"23.55%"},{"v":200000,"d":"200,000"},{"v":0.2428662532,"d":"24.29%"},{"v":0.2428662532,"d":"24.29%"}]
["MUALA (Librarians)","L1",{"$f":"+'MUL All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$17","v":{"v":0.40082626,"d":"40.08%"}},{"$f":"+D603","v":{"v":0.40082626,"d":"40.08%"}},{"$f":"+'MUL All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$56","v":{"v":0.41030546000000007,"d":"41.03%"}},{"$f":"+G603","v":{"v":0.41030546000000007,"d":"41.03%"}},{"$f":"+'MUL All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$95","v":{"v":0.4173578600000001,"d":"41.74%"}},{"$f":"+J603","v":{"v":0.4173578600000001,"d":"41.74%"}},{"$f":"+'MUL All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$134","v":{"v":0.43473926,"d":"43.47%"}},{"$f":"+M603","v":{"v":0.43473926,"d":"43.47%"}}]
["MUALA (Librarians)","L2",{"$f":"+'MUL All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$18","v":{"v":0.3657286,"d":"36.57%"}},{"$f":"+D604","v":{"v":0.3657286,"d":"36.57%"}},{"$f":"+'MUL All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$57","v":{"v":0.37402196,"d":"37.40%"}},{"$f":"+G604","v":{"v":0.37402196,"d":"37.40%"}},{"$f":"+'MUL All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$96","v":{"v":0.37966388,"d":"37.97%"}},{"$f":"+J604","v":{"v":0.37966388,"d":"37.97%"}},{"$f":"+'MUL All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$135","v":{"v":0.395569,"d":"39.56%"}},{"$f":"+M604","v":{"v":0.395569,"d":"39.56%"}}]
["MUALA (Librarians)","L3",{"$f":"+'MUL All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$19","v":{"v":0.34233016,"d":"34.23%"}},{"v":0.34233016,"d":"34.23%"},{"$f":"+'MUL All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$58","v":{"v":0.34983296,"d":"34.98%"}},{"v":0.34983296,"d":"34.98%"},{"$f":"+'MUL All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$97","v":{"v":0.35453456,"d":"35.45%"}},{"v":0.35453456,"d":"35.45%"},{"$f":"+'MUL All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$136","v":{"v":0.36945549333333333,"d":"36.95%"}},{"v":0.36945549333333333,"d":"36.95%"}]
["MUALA (Librarians)","L4",{"$f":"+'MUL All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$20","v":{"v":0.32561698857142857,"d":"32.56%"}},{"v":0.32561698857142857,"d":"32.56%"},{"$f":"+'MUL All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$59","v":{"v":0.33255510285714285,"d":"33.26%"}},{"v":0.33255510285714285,"d":"33.26%"},{"$f":"+'MUL All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$98","v":{"v":0.33658504571428577,"d":"33.66%"}},{"v":0.33658504571428577,"d":"33.66%"},{"$f":"+'MUL All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$137","v":{"v":0.35080298857142866,"d":"35.08%"}},{"v":0.35080298857142866,"d":"35.08%"}]
["MUALA (Librarians)","L5",{"$f":"+'MUL All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$21","v":{"v":0.31308211,"d":"31.31%"}},{"v":0.31308211,"d":"31.31%"},{"$f":"+'MUL All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$60","v":{"v":0.31959671,"d":"31.96%"}},{"v":0.31959671,"d":"31.96%"},{"$f":"+'MUL All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$99","v":{"v":0.32312291000000004,"d":"32.31%"}},{"v":0.32312291000000004,"d":"32.31%"},{"$f":"+'MUL All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$138","v":{"v":0.33681361000000004,"d":"33.68%"}},{"v":0.33681361000000004,"d":"33.68%"}]
["MUALA (Librarians)","L6",{"$f":"+'MUL All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$22","v":{"v":0.30333276000000003,"d":"30.33%"}},{"v":0.30333276000000003,"d":"30.33%"},{"$f":"+'MUL All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$61","v":{"v":0.30951796000000004,"d":"30.95%"}},{"v":0.30951796000000004,"d":"30.95%"},{"$f":"+'MUL All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$100","v":{"v":0.31265236,"d":"31.27%"}},{"v":0.31265236,"d":"31.27%"},{"$f":"+'MUL All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$139","v":{"v":0.3259329822222223,"d":"32.59%"}},{"v":0.3259329822222223,"d":"32.59%"}]
["MUALA (Librarians)","L7",{"$f":"+'MUL All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$23","v":{"v":0.29553328,"d":"29.55%"}},{"v":0.29553328,"d":"29.55%"},{"$f":"+'MUL All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$62","v":{"v":0.30145496,"d":"30.15%"}},{"v":0.30145496,"d":"30.15%"},{"$f":"+'MUL All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$101","v":{"v":0.30427592,"d":"30.43%"}},{"v":0.30427592,"d":"30.43%"},{"$f":"+'MUL All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$140","v":{"v":0.31722848,"d":"31.72%"}},{"v":0.31722848,"d":"31.72%"}]
["MUALA (Librarians)","L8",{"$f":"+'MUL All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$24","v":{"v":0.28737721381818176,"d":"28.74%"}},{"v":0.28737721381818176,"d":"28.74%"},{"$f":"+'MUL All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$63","v":{"v":0.2936446421818182,"d":"29.36%"}},{"v":0.2936446421818182,"d":"29.36%"},{"$f":"+'MUL All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$102","v":{"v":0.29675305236363636,"d":"29.68%"}},{"v":0.29675305236363636,"d":"29.68%"},{"$f":"+'MUL All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$141","v":{"v":0.30998109890909087,"d":"31.00%"}},{"v":0.30998109890909087,"d":"31.00%"}]
["MUALA (Librarians)","L9",{"$f":"+'MUL All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$25","v":{"v":0.27948967599999996,"d":"27.95%"}},{"v":0.27948967599999996,"d":"27.95%"},{"$f":"+'MUL All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$64","v":{"v":0.285988652,"d":"28.60%"}},{"v":0.285988652,"d":"28.60%"},{"$f":"+'MUL All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$103","v":{"v":0.28895502800000006,"d":"28.90%"}},{"v":0.28895502800000006,"d":"28.90%"},{"$f":"+'MUL All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$142","v":{"v":0.3018310706666667,"d":"30.18%"}},{"v":0.3018310706666667,"d":"30.18%"}]
["MUALA (Librarians)","L10",{"$f":"+'MUL All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$26","v":{"v":0.27281560553846157,"d":"27.28%"}},{"v":0.27281560553846157,"d":"27.28%"},{"$f":"+'MUL All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$65","v":{"v":0.27941081415384617,"d":"27.94%"}},{"v":0.27941081415384617,"d":"27.94%"},{"$f":"+'MUL All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$104","v":{"v":0.2821490073846154,"d":"28.21%"}},{"v":0.2821490073846154,"d":"28.21%"},{"$f":"+'MUL All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$143","v":{"v":0.2940345852307692,"d":"29.40%"}},{"v":0.2940345852307692,"d":"29.40%"}]
["MUALA (Librarians)","L11",{"$f":"+'MUL All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$27","v":{"v":0.26709497371428564,"d":"26.71%"}},{"v":0.26709497371428564,"d":"26.71%"},{"$f":"+'MUL All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$66","v":{"v":0.2737726674285714,"d":"27.38%"}},{"v":0.2737726674285714,"d":"27.38%"},{"$f":"+'MUL All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$105","v":{"v":0.2763152754285714,"d":"27.63%"}},{"v":0.2763152754285714,"d":"27.63%"},{"$f":"+'MUL All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$144","v":{"v":0.2873518834285714,"d":"28.74%"}},{"v":0.2873518834285714,"d":"28.74%"}]
["MUALA (Librarians)","L12",{"$f":"+'MUL All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$28","v":{"v":0.2621370928,"d":"26.21%"}},{"v":0.2621370928,"d":"26.21%"},{"$f":"+'MUL All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$67","v":{"v":0.26888627360000006,"d":"26.89%"}},{"v":0.26888627360000006,"d":"26.89%"},{"$f":"+'MUL All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$106","v":{"v":0.27125937440000003,"d":"27.13%"}},{"v":0.27125937440000003,"d":"27.13%"},{"$f":"+'MUL All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$145","v":{"v":0.28156020853333336,"d":"28.16%"}},{"v":0.28156020853333336,"d":"28.16%"}]
["MUALA (Librarians)","L13",{"$f":"+'MUL All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$29","v":{"v":0.257798947,"d":"25.78%"}},{"v":0.257798947,"d":"25.78%"},{"$f":"+'MUL All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$68","v":{"v":0.264610679,"d":"26.46%"}},{"v":0.264610679,"d":"26.46%"},{"$f":"+'MUL All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$107","v":{"v":0.26683546100000005,"d":"26.68%"}},{"v":0.26683546100000005,"d":"26.68%"},{"$f":"+'MUL All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$146","v":{"v":0.276492493,"d":"27.65%"}},{"v":0.276492493,"d":"27.65%"}]
["MUALA (Librarians)","L14",{"$f":"+'MUL All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$30","v":{"v":0.2539711712941176,"d":"25.40%"}},{"v":0.2539711712941176,"d":"25.40%"},{"$f":"+'MUL All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$69","v":{"v":0.2608380955294118,"d":"26.08%"}},{"v":0.2608380955294118,"d":"26.08%"},{"$f":"+'MUL All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$108","v":{"v":0.26293200800000005,"d":"26.29%"}},{"v":0.26293200800000005,"d":"26.29%"},{"$f":"+'MUL All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$147","v":{"v":0.27202097929411767,"d":"27.20%"}},{"v":0.27202097929411767,"d":"27.20%"}]
["MUALA (Librarians)","L15",{"$f":"+'MUL All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$31","v":{"v":0.250488704,"d":"25.05%"}},{"v":0.250488704,"d":"25.05%"},{"$f":"+'MUL All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$70","v":{"v":0.257484688,"d":"25.75%"}},{"v":0.257484688,"d":"25.75%"},{"$f":"+'MUL All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$109","v":{"v":0.259462272,"d":"25.95%"}},{"v":0.259462272,"d":"25.95%"},{"$f":"+'MUL All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$148","v":{"v":0.26804630044444444,"d":"26.80%"}},{"v":0.26804630044444444,"d":"26.80%"}]
["MUALA (Librarians)","L16",{"$f":"+'MUL All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$32","v":{"v":0.24725912800000002,"d":"24.73%"}},{"v":0.24725912800000002,"d":"24.73%"},{"$f":"+'MUL All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$71","v":{"v":0.2543289023157895,"d":"25.43%"}},{"v":0.2543289023157895,"d":"25.43%"},{"$f":"+'MUL All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$110","v":{"v":0.2563160871578948,"d":"25.63%"}},{"v":0.2563160871578948,"d":"25.63%"},{"$f":"+'MUL All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$149","v":{"v":0.2644900088421053,"d":"26.45%"}},{"v":0.2644900088421053,"d":"26.45%"}]
["MUALA (Librarians)","L17",{"$f":"+'MUL All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$33","v":{"v":0.24435250960000002,"d":"24.44%"}},{"v":0.24435250960000002,"d":"24.44%"},{"$f":"+'MUL All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$72","v":{"v":0.2514562952,"d":"25.15%"}},{"v":0.2514562952,"d":"25.15%"},{"$f":"+'MUL All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$111","v":{"v":0.2533441208,"d":"25.33%"}},{"v":0.2533441208,"d":"25.33%"},{"$f":"+'MUL All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$150","v":{"v":0.2611813464,"d":"26.12%"}},{"v":0.2611813464,"d":"26.12%"}]
["MUALA (Librarians)","L18",{"$f":"+'MUL All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$34","v":{"v":0.24160715200000002,"d":"24.16%"}},{"v":0.24160715200000002,"d":"24.16%"},{"$f":"+'MUL All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$73","v":{"v":0.2487417097142857,"d":"24.87%"}},{"v":0.2487417097142857,"d":"24.87%"},{"$f":"+'MUL All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$112","v":{"v":0.25053963885714287,"d":"25.05%"}},{"v":0.25053963885714287,"d":"25.05%"},{"$f":"+'MUL All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$151","v":{"v":0.25800366323809526,"d":"25.80%"}},{"v":0.25800366323809526,"d":"25.80%"}]
["MUALA (Librarians)","L19",{"$f":"+'MUL All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$35","v":{"v":0.23912473599999998,"d":"23.91%"}},{"v":0.23912473599999998,"d":"23.91%"},{"$f":"+'MUL All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$74","v":{"v":0.2462739047272727,"d":"24.63%"}},{"v":0.2462739047272727,"d":"24.63%"},{"$f":"+'MUL All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$113","v":{"v":0.24799010981818184,"d":"24.80%"}},{"v":0.24799010981818184,"d":"24.80%"},{"$f":"+'MUL All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$152","v":{"v":0.25511486036363634,"d":"25.51%"}},{"v":0.25511486036363634,"d":"25.51%"}]
["MUALA (Librarians)","L20",{"$f":"+'MUL All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$36","v":{"v":0.2371649648695652,"d":"23.72%"}},{"v":0.2371649648695652,"d":"23.72%"},{"$f":"+'MUL All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$75","v":{"v":0.24418686539130435,"d":"24.42%"}},{"v":0.24418686539130435,"d":"24.42%"},{"$f":"+'MUL All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$114","v":{"v":0.24566227895652176,"d":"24.57%"}},{"v":0.24566227895652176,"d":"24.57%"},{"$f":"+'MUL All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$153","v":{"v":0.25247725773913043,"d":"25.25%"}},{"v":0.25247725773913043,"d":"25.25%"}]
["MUALA (Librarians)","L21",{"$f":"+'MUL All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$37","v":{"v":0.23536850799999998,"d":"23.54%"}},{"v":0.23536850799999998,"d":"23.54%"},{"$f":"+'MUL All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$76","v":{"v":0.242420746,"d":"24.24%"}},{"v":0.242420746,"d":"24.24%"},{"$f":"+'MUL All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$115","v":{"v":0.24383468400000002,"d":"24.38%"}},{"v":0.24383468400000002,"d":"24.38%"},{"$f":"+'MUL All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$154","v":{"v":0.25020645533333336,"d":"25.02%"}},{"v":0.25020645533333336,"d":"25.02%"}]
["MUALA (Librarians)","L22",{"$f":"+'MUL All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$38","v":{"v":0.23371576768000002,"d":"23.37%"}},{"v":0.23371576768000002,"d":"23.37%"},{"$f":"+'MUL All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$77","v":{"v":0.24079591615999998,"d":"24.08%"}},{"v":0.24079591615999998,"d":"24.08%"},{"$f":"+'MUL All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$116","v":{"v":0.24215329664000002,"d":"24.22%"}},{"v":0.24215329664000002,"d":"24.22%"},{"$f":"+'MUL All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$155","v":{"v":0.24827019712,"d":"24.83%"}},{"v":0.24827019712,"d":"24.83%"}]
["MUALA (Librarians)","L23",{"$f":"+'MUL All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$39","v":{"v":0.23219016123076924,"d":"23.22%"}},{"v":0.23219016123076924,"d":"23.22%"},{"$f":"+'MUL All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$78","v":{"v":0.23929607323076924,"d":"23.93%"}},{"v":0.23929607323076924,"d":"23.93%"},{"$f":"+'MUL All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$117","v":{"v":0.24060124676923078,"d":"24.06%"}},{"v":0.24060124676923078,"d":"24.06%"},{"$f":"+'MUL All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$156","v":{"v":0.24648288184615386,"d":"24.65%"}},{"v":0.24648288184615386,"d":"24.65%"}]
["MUALA (Librarians)","L24",{"$f":"+'MUL All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$40","v":{"v":0.23077756266666669,"d":"23.08%"}},{"v":0.23077756266666669,"d":"23.08%"},{"$f":"+'MUL All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$79","v":{"v":0.23790732977777776,"d":"23.79%"}},{"v":0.23790732977777776,"d":"23.79%"},{"$f":"+'MUL All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$118","v":{"v":0.2391641635555555,"d":"23.92%"}},{"v":0.2391641635555555,"d":"23.92%"},{"$f":"+'MUL All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$157","v":{"v":0.24482796029629633,"d":"24.48%"}},{"v":0.24482796029629633,"d":"24.48%"}]
["MUALA (Librarians)","L25",{"$f":"+'MUL All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$41","v":{"v":0.22946586400000002,"d":"22.95%"}},{"v":0.22946586400000002,"d":"22.95%"},{"$f":"+'MUL All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$80","v":{"v":0.2366177822857143,"d":"23.66%"}},{"v":0.2366177822857143,"d":"23.66%"},{"$f":"+'MUL All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$119","v":{"v":0.23782972914285716,"d":"23.78%"}},{"v":0.23782972914285716,"d":"23.78%"},{"$f":"+'MUL All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$158","v":{"v":0.24329124742857144,"d":"24.33%"}},{"v":0.24329124742857144,"d":"24.33%"}]
["MUALA (Librarians)","L26",{"$f":"+'MUL All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$42","v":{"v":0.22824462731034487,"d":"22.82%"}},{"v":0.22824462731034487,"d":"22.82%"},{"$f":"+'MUL All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$81","v":{"v":0.2354171691034483,"d":"23.54%"}},{"v":0.2354171691034483,"d":"23.54%"},{"$f":"+'MUL All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$120","v":{"v":0.23658732468965518,"d":"23.66%"}},{"v":0.23658732468965518,"d":"23.66%"},{"$f":"+'MUL All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$159","v":{"v":0.24186051475862072,"d":"24.19%"}},{"v":0.24186051475862072,"d":"24.19%"}]
["MUALA (Librarians)","L27",{"$f":"+'MUL All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$43","v":{"v":0.2271048064,"d":"22.71%"}},{"v":0.2271048064,"d":"22.71%"},{"$f":"+'MUL All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$82","v":{"v":0.2342965968,"d":"23.43%"}},{"v":0.2342965968,"d":"23.43%"},{"$f":"+'MUL All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$121","v":{"v":0.2354277472,"d":"23.54%"}},{"v":0.2354277472,"d":"23.54%"},{"$f":"+'MUL All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$160","v":{"v":0.2405251642666667,"d":"24.05%"}},{"v":0.2405251642666667,"d":"24.05%"}]
["MUALA (Librarians)","L28",{"$f":"+'MUL All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$44","v":{"v":0.22603852232258065,"d":"22.60%"}},{"v":0.22603852232258065,"d":"22.60%"},{"$f":"+'MUL All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$83","v":{"v":0.23324831948387098,"d":"23.32%"}},{"v":0.23324831948387098,"d":"23.32%"},{"$f":"+'MUL All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$122","v":{"v":0.23434298116129035,"d":"23.43%"}},{"v":0.23434298116129035,"d":"23.43%"},{"$f":"+'MUL All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$161","v":{"v":0.23927596541935486,"d":"23.93%"}},{"v":0.23927596541935486,"d":"23.93%"}]
["MUALA (Librarians)","L29",{"$f":"+'MUL All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$45","v":{"v":0.225038881,"d":"22.50%"}},{"v":0.225038881,"d":"22.50%"},{"$f":"+'MUL All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$84","v":{"v":0.23226555950000002,"d":"23.23%"}},{"v":0.23226555950000002,"d":"23.23%"},{"$f":"+'MUL All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$123","v":{"v":0.233326013,"d":"23.33%"}},{"v":0.233326013,"d":"23.33%"},{"$f":"+'MUL All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$162","v":{"v":0.23810484150000003,"d":"23.81%"}},{"v":0.23810484150000003,"d":"23.81%"}]
["MUALA (Librarians)","L30",{"$f":"+'MUL All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$46","v":{"v":0.22091123915151517,"d":"22.09%"}},{"v":0.22091123915151517,"d":"22.09%"},{"$f":"+'MUL All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$85","v":{"v":0.2311671486060606,"d":"23.12%"}},{"v":0.2311671486060606,"d":"23.12%"},{"$f":"+'MUL All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$124","v":{"v":0.23237067927272728,"d":"23.24%"}},{"v":0.23237067927272728,"d":"23.24%"},{"$f":"+'MUL All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$163","v":{"v":0.2370046947878788,"d":"23.70%"}},{"v":0.2370046947878788,"d":"23.70%"}]
["MUALA (Librarians)","L31",{"$f":"+'MUL All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$47","v":{"v":0.21628149682352943,"d":"21.63%"}},{"v":0.21628149682352943,"d":"21.63%"},{"$f":"+'MUL All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$86","v":{"v":0.22605193835294118,"d":"22.61%"}},{"v":0.22605193835294118,"d":"22.61%"},{"$f":"+'MUL All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$125","v":{"v":0.23028112988235294,"d":"23.03%"}},{"v":0.23028112988235294,"d":"23.03%"},{"$f":"+'MUL All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$164","v":{"v":0.2359692625882353,"d":"23.60%"}},{"v":0.2359692625882353,"d":"23.60%"}]
["MUALA (Librarians)","L32",{"$f":"+'MUL All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$48","v":{"v":0.2119163112,"d":"21.19%"}},{"v":0.2119163112,"d":"21.19%"},{"$f":"+'MUL All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$87","v":{"v":0.22122902582857143,"d":"22.12%"}},{"v":0.22122902582857143,"d":"22.12%"},{"$f":"+'MUL All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$126","v":{"v":0.2253373833142857,"d":"22.53%"}},{"v":0.2253373833142857,"d":"22.53%"},{"$f":"+'MUL All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$165","v":{"v":0.23284539794285716,"d":"23.28%"}},{"v":0.23284539794285716,"d":"23.28%"}]
["MUALA (Librarians)","L33",{"$f":"+'MUL All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$49","v":{"v":0.2077936358888889,"d":"20.78%"}},{"v":0.2077936358888889,"d":"20.78%"},{"$f":"+'MUL All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$88","v":{"v":0.21667405288888889,"d":"21.67%"}},{"v":0.21667405288888889,"d":"21.67%"},{"$f":"+'MUL All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$127","v":{"v":0.22066828933333332,"d":"22.07%"}},{"v":0.22066828933333332,"d":"22.07%"},{"$f":"+'MUL All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$166","v":{"v":0.227967748,"d":"22.80%"}},{"v":0.227967748,"d":"22.80%"}]
["MUALA (Librarians)","L34",{"$f":"+'MUL All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$50","v":{"v":0.2038938078918919,"d":"20.39%"}},{"v":0.2038938078918919,"d":"20.39%"},{"$f":"+'MUL All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$89","v":{"v":0.2123652947027027,"d":"21.24%"}},{"v":0.2123652947027027,"d":"21.24%"},{"$f":"+'MUL All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$128","v":{"v":0.2162515788108108,"d":"21.63%"}},{"v":0.2162515788108108,"d":"21.63%"},{"$f":"+'MUL All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$167","v":{"v":0.22335375481081082,"d":"22.34%"}},{"v":0.22335375481081082,"d":"22.34%"}]
["MUALA (Librarians)","L35",{"$f":"+'MUL All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$51","v":{"v":0.200199234,"d":"20.02%"}},{"v":0.200199234,"d":"20.02%"},{"$f":"+'MUL All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$90","v":{"v":0.20828331326315788,"d":"20.83%"}},{"v":0.20828331326315788,"d":"20.83%"},{"$f":"+'MUL All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$129","v":{"v":0.2120673267368421,"d":"21.21%"}},{"v":0.2120673267368421,"d":"21.21%"},{"$f":"+'MUL All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$168","v":{"v":0.21898260336842107,"d":"21.90%"}},{"v":0.21898260336842107,"d":"21.90%"}]
["MUALA (Librarians)","L36",{"$f":"+'MUL All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$52","v":{"v":0.19669412543589745,"d":"19.67%"}},{"v":0.19669412543589745,"d":"19.67%"},{"$f":"+'MUL All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$91","v":{"v":0.2044106642051282,"d":"20.44%"}},{"v":0.2044106642051282,"d":"20.44%"},{"$f":"+'MUL All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$130","v":{"v":0.20809765169230768,"d":"20.81%"}},{"v":0.20809765169230768,"d":"20.81%"},{"$f":"+'MUL All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$169","v":{"v":0.21483561353846153,"d":"21.48%"}},{"v":0.21483561353846153,"d":"21.48%"}]
["MUALA (Librarians)","L37",{"$f":"+'MUL All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$53","v":{"v":0.1933642723,"d":"19.34%"}},{"v":0.1933642723,"d":"19.34%"},{"$f":"+'MUL All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$92","v":{"v":0.2007316476,"d":"20.07%"}},{"v":0.2007316476,"d":"20.07%"},{"$f":"+'MUL All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$131","v":{"v":0.2043264604,"d":"20.43%"}},{"v":0.2043264604,"d":"20.43%"},{"$f":"+'MUL All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$170","v":{"v":0.2108959732,"d":"21.09%"}},{"v":0.2108959732,"d":"21.09%"}]
["MUALA (Librarians)","L38",{"$f":"+C639","v":{"v":200000,"d":"200,000"}},{"$f":"+D639","v":{"v":0.1933642723,"d":"19.34%"}},{"v":0.1933642723,"d":"19.34%"},{"$f":"+F639","v":{"v":200000,"d":"200,000"}},{"$f":"+G639","v":{"v":0.2007316476,"d":"20.07%"}},{"v":0.2007316476,"d":"20.07%"},{"$f":"+I639","v":{"v":200000,"d":"200,000"}},{"$f":"+J639","v":{"v":0.2043264604,"d":"20.43%"}},{"v":0.2043264604,"d":"20.43%"},{"$f":"+L639","v":{"v":200000,"d":"200,000"}},{"$f":"+M639","v":{"v":0.2108959732,"d":"21.09%"}},{"v":0.2108959732,"d":"21.09%"}]
["MUALA (Librarians)","L39",{"$f":"+C640","v":{"v":200000,"d":"200,000"}},{"v":0.1933642723,"d":"19.34%"},{"v":0.1933642723,"d":"19.34%"},{"$f":"+F640","v":{"v":200000,"d":"200,000"}},{"v":0.2007316476,"d":"20.07%"},{"v":0.2007316476,"d":"20.07%"},{"$f":"+I640","v":{"v":200000,"d":"200,000"}},{"v":0.2043264604,"d":"20.43%"},{"v":0.2043264604,"d":"20.43%"},{"$f":"+L640","v":{"v":200000,"d":"200,000"}},{"v":0.2108959732,"d":"21.09%"},{"v":0.2108959732,"d":"21.09%"}]
["MUALA (Librarians)","L40",{"v":200000,"d":"200,000"},{"v":0.1933642723,"d":"19.34%"},{"v":0.1933642723,"d":"19.34%"},{"v":200000,"d":"200,000"},{"v":0.2007316476,"d":"20.07%"},{"v":0.2007316476,"d":"20.07%"},{"v":200000,"d":"200,000"},{"v":0.2043264604,"d":"20.43%"},{"v":0.2043264604,"d":"20.43%"},{"v":200000,"d":"200,000"},{"v":0.2108959732,"d":"21.09%"},{"v":0.2108959732,"d":"21.09%"}]
["SEIU (O&M Casual)","L1",{"$f":"+'OMC All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$17","v":{"v":0.1052575,"d":"10.53%"}},{"$f":"+D643","v":{"v":0.1052575,"d":"10.53%"}},{"$f":"+'OMC All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$56","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+G643","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+'OMC All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$95","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+J643","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+'OMC All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$134","v":{"v":0.1010075,"d":"10.10%"}},{"$f":"+M643","v":{"v":0.1010075,"d":"10.10%"}}]
["SEIU (O&M Casual)","L2",{"$f":"+'OMC All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$18","v":{"v":0.10699,"d":"10.70%"}},{"$f":"+D644","v":{"v":0.10699,"d":"10.70%"}},{"$f":"+'OMC All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$57","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+G644","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+'OMC All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$96","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+J644","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+'OMC All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$135","v":{"v":0.10309,"d":"10.31%"}},{"$f":"+M644","v":{"v":0.10309,"d":"10.31%"}}]
["SEIU (O&M Casual)","L3",{"$f":"+'OMC All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$19","v":{"v":0.10814499999999999,"d":"10.81%"}},{"v":0.10814499999999999,"d":"10.81%"},{"$f":"+'OMC All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$58","v":{"v":0.095645,"d":"9.56%"}},{"v":0.095645,"d":"9.56%"},{"$f":"+'OMC All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$97","v":{"v":0.095645,"d":"9.56%"}},{"v":0.095645,"d":"9.56%"},{"$f":"+'OMC All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$136","v":{"v":0.10447833333333333,"d":"10.45%"}},{"v":0.10447833333333333,"d":"10.45%"}]
["SEIU (O&M Casual)","L4",{"$f":"+'OMC All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$20","v":{"v":0.10897,"d":"10.90%"}},{"v":0.10897,"d":"10.90%"},{"$f":"+'OMC All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$59","v":{"v":0.09647,"d":"9.65%"}},{"v":0.09647,"d":"9.65%"},{"$f":"+'OMC All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$98","v":{"v":0.09647,"d":"9.65%"}},{"v":0.09647,"d":"9.65%"},{"$f":"+'OMC All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$137","v":{"v":0.10547,"d":"10.55%"}},{"v":0.10547,"d":"10.55%"}]
["SEIU (O&M Casual)","L5",{"$f":"+'OMC All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$21","v":{"v":0.10958875,"d":"10.96%"}},{"v":0.10958875,"d":"10.96%"},{"$f":"+'OMC All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$60","v":{"v":0.09708875,"d":"9.71%"}},{"v":0.09708875,"d":"9.71%"},{"$f":"+'OMC All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$99","v":{"v":0.09708875,"d":"9.71%"}},{"v":0.09708875,"d":"9.71%"},{"$f":"+'OMC All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$138","v":{"v":0.10621375000000001,"d":"10.62%"}},{"v":0.10621375000000001,"d":"10.62%"}]
["SEIU (O&M Casual)","L6",{"$f":"+'OMC All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$22","v":{"v":0.11006999999999999,"d":"11.01%"}},{"v":0.11006999999999999,"d":"11.01%"},{"$f":"+'OMC All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$61","v":{"v":0.09756999999999999,"d":"9.76%"}},{"v":0.09756999999999999,"d":"9.76%"},{"$f":"+'OMC All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$100","v":{"v":0.09756999999999999,"d":"9.76%"}},{"v":0.09756999999999999,"d":"9.76%"},{"$f":"+'OMC All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$139","v":{"v":0.10679222222222222,"d":"10.68%"}},{"v":0.10679222222222222,"d":"10.68%"}]
["SEIU (O&M Casual)","L7",{"$f":"+'OMC All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$23","v":{"v":0.110455,"d":"11.05%"}},{"v":0.110455,"d":"11.05%"},{"$f":"+'OMC All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$62","v":{"v":0.097955,"d":"9.80%"}},{"v":0.097955,"d":"9.80%"},{"$f":"+'OMC All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$101","v":{"v":0.097955,"d":"9.80%"}},{"v":0.097955,"d":"9.80%"},{"$f":"+'OMC All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$140","v":{"v":0.107255,"d":"10.73%"}},{"v":0.107255,"d":"10.73%"}]
["SEIU (O&M Casual)","L8",{"$f":"+'OMC All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$24","v":{"v":0.10867010909090909,"d":"10.87%"}},{"v":0.10867010909090909,"d":"10.87%"},{"$f":"+'OMC All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$63","v":{"v":0.09688221818181818,"d":"9.69%"}},{"v":0.09688221818181818,"d":"9.69%"},{"$f":"+'OMC All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$102","v":{"v":0.09750432727272727,"d":"9.75%"}},{"v":0.09750432727272727,"d":"9.75%"},{"$f":"+'OMC All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$141","v":{"v":0.10749007272727272,"d":"10.75%"}},{"v":0.10749007272727272,"d":"10.75%"}]
["SEIU (O&M Casual)","L9",{"$f":"+'OMC All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$25","v":{"v":0.10278926666666666,"d":"10.28%"}},{"v":0.10278926666666666,"d":"10.28%"},{"$f":"+'OMC All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$64","v":{"v":0.09193203333333334,"d":"9.19%"}},{"v":0.09193203333333334,"d":"9.19%"},{"$f":"+'OMC All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$103","v":{"v":0.0935748,"d":"9.36%"}},{"v":0.0935748,"d":"9.36%"},{"$f":"+'OMC All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$142","v":{"v":0.10443423333333333,"d":"10.44%"}},{"v":0.10443423333333333,"d":"10.44%"}]
["SEIU (O&M Casual)","L10",{"$f":"+'OMC All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$26","v":{"v":0.09781316923076923,"d":"9.78%"}},{"v":0.09781316923076923,"d":"9.78%"},{"$f":"+'OMC All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$65","v":{"v":0.08682956923076923,"d":"8.68%"}},{"v":0.08682956923076923,"d":"8.68%"},{"$f":"+'OMC All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$104","v":{"v":0.08834596923076923,"d":"8.83%"}},{"v":0.08834596923076923,"d":"8.83%"},{"$f":"+'OMC All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$143","v":{"v":0.09837006153846153,"d":"9.84%"}},{"v":0.09837006153846153,"d":"9.84%"}]
["SEIU (O&M Casual)","L11",{"$f":"+'OMC All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$27","v":{"v":0.09354794285714285,"d":"9.35%"}},{"v":0.09354794285714285,"d":"9.35%"},{"$f":"+'OMC All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$66","v":{"v":0.08245602857142857,"d":"8.25%"}},{"v":0.08245602857142857,"d":"8.25%"},{"$f":"+'OMC All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$105","v":{"v":0.08386411428571429,"d":"8.39%"}},{"v":0.08386411428571429,"d":"8.39%"},{"$f":"+'OMC All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$144","v":{"v":0.0931722,"d":"9.32%"}},{"v":0.0931722,"d":"9.32%"}]
["SEIU (O&M Casual)","L12",{"$f":"+'OMC All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$28","v":{"v":0.08985141333333332,"d":"8.99%"}},{"v":0.08985141333333332,"d":"8.99%"},{"$f":"+'OMC All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$67","v":{"v":0.07866562666666667,"d":"7.87%"}},{"v":0.07866562666666667,"d":"7.87%"},{"$f":"+'OMC All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$106","v":{"v":0.07997984000000001,"d":"8.00%"}},{"v":0.07997984000000001,"d":"8.00%"},{"$f":"+'OMC All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$145","v":{"v":0.08866738666666667,"d":"8.87%"}},{"v":0.08866738666666667,"d":"8.87%"}]
["SEIU (O&M Casual)","L13",{"$f":"+'OMC All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$29","v":{"v":0.08661695,"d":"8.66%"}},{"v":0.08661695,"d":"8.66%"},{"$f":"+'OMC All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$68","v":{"v":0.075349025,"d":"7.53%"}},{"v":0.075349025,"d":"7.53%"},{"$f":"+'OMC All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$107","v":{"v":0.0765811,"d":"7.66%"}},{"v":0.0765811,"d":"7.66%"},{"$f":"+'OMC All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$146","v":{"v":0.084725675,"d":"8.47%"}},{"v":0.084725675,"d":"8.47%"}]
["SEIU (O&M Casual)","L14",{"$f":"+'OMC All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$30","v":{"v":0.08376301176470588,"d":"8.38%"}},{"v":0.08376301176470588,"d":"8.38%"},{"$f":"+'OMC All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$69","v":{"v":0.0724226117647059,"d":"7.24%"}},{"v":0.0724226117647059,"d":"7.24%"},{"$f":"+'OMC All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$108","v":{"v":0.07358221176470589,"d":"7.36%"}},{"v":0.07358221176470589,"d":"7.36%"},{"$f":"+'OMC All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$147","v":{"v":0.08124769411764705,"d":"8.12%"}},{"v":0.08124769411764705,"d":"8.12%"}]
["SEIU (O&M Casual)","L15",{"$f":"+'OMC All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$31","v":{"v":0.08114617777777777,"d":"8.11%"}},{"v":0.08114617777777777,"d":"8.11%"},{"$f":"+'OMC All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$70","v":{"v":0.06982135555555556,"d":"6.98%"}},{"v":0.06982135555555556,"d":"6.98%"},{"$f":"+'OMC All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$109","v":{"v":0.07091653333333334,"d":"7.09%"}},{"v":0.07091653333333334,"d":"7.09%"},{"$f":"+'OMC All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$148","v":{"v":0.07815615555555555,"d":"7.82%"}},{"v":0.07815615555555555,"d":"7.82%"}]
["SEIU (O&M Casual)","L16",{"$f":"+'OMC All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$32","v":{"v":0.07869111578947369,"d":"7.87%"}},{"v":0.07869111578947369,"d":"7.87%"},{"$f":"+'OMC All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$71","v":{"v":0.06733854736842106,"d":"6.73%"}},{"v":0.06733854736842106,"d":"6.73%"},{"$f":"+'OMC All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$110","v":{"v":0.06848976842105263,"d":"6.85%"}},{"v":0.06848976842105263,"d":"6.85%"},{"$f":"+'OMC All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$149","v":{"v":0.07539004210526316,"d":"7.54%"}},{"v":0.07539004210526316,"d":"7.54%"}]
["SEIU (O&M Casual)","L17",{"$f":"+'OMC All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$33","v":{"v":0.07648156,"d":"7.65%"}},{"v":0.07648156,"d":"7.65%"},{"$f":"+'OMC All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$72","v":{"v":0.06507162,"d":"6.51%"}},{"v":0.06507162,"d":"6.51%"},{"$f":"+'OMC All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$111","v":{"v":0.06616528,"d":"6.62%"}},{"v":0.06616528,"d":"6.62%"},{"$f":"+'OMC All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$150","v":{"v":0.07279254,"d":"7.28%"}},{"v":0.07279254,"d":"7.28%"}]
["SEIU (O&M Casual)","L18",{"$f":"+'OMC All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$34","v":{"v":0.0744824380952381,"d":"7.45%"}},{"v":0.0744824380952381,"d":"7.45%"},{"$f":"+'OMC All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$73","v":{"v":0.06302059047619048,"d":"6.30%"}},{"v":0.06302059047619048,"d":"6.30%"},{"$f":"+'OMC All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$112","v":{"v":0.06406217142857143,"d":"6.41%"}},{"v":0.06406217142857143,"d":"6.41%"},{"$f":"+'OMC All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$151","v":{"v":0.07037384761904762,"d":"7.04%"}},{"v":0.07037384761904762,"d":"7.04%"}]
["SEIU (O&M Casual)","L19",{"$f":"+'OMC All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$35","v":{"v":0.07266505454545455,"d":"7.27%"}},{"v":0.07266505454545455,"d":"7.27%"},{"$f":"+'OMC All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$74","v":{"v":0.061156018181818185,"d":"6.12%"}},{"v":0.061156018181818185,"d":"6.12%"},{"$f":"+'OMC All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$113","v":{"v":0.062150254545454545,"d":"6.22%"}},{"v":0.062150254545454545,"d":"6.22%"},{"$f":"+'OMC All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$152","v":{"v":0.06817503636363637,"d":"6.82%"}},{"v":0.06817503636363637,"d":"6.82%"}]
["SEIU (O&M Casual)","L20",{"$f":"+'OMC All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$36","v":{"v":0.07100570434782609,"d":"7.10%"}},{"v":0.07100570434782609,"d":"7.10%"},{"$f":"+'OMC All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$75","v":{"v":0.059453582608695654,"d":"5.95%"}},{"v":0.059453582608695654,"d":"5.95%"},{"$f":"+'OMC All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$114","v":{"v":0.060404591304347825,"d":"6.04%"}},{"v":0.060404591304347825,"d":"6.04%"},{"$f":"+'OMC All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$153","v":{"v":0.06616742608695653,"d":"6.62%"}},{"v":0.06616742608695653,"d":"6.62%"}]
["SEIU (O&M Casual)","L21",{"$f":"+'OMC All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$37","v":{"v":0.06948463333333332,"d":"6.95%"}},{"v":0.06948463333333332,"d":"6.95%"},{"$f":"+'OMC All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$76","v":{"v":0.05789301666666667,"d":"5.79%"}},{"v":0.05789301666666667,"d":"5.79%"},{"$f":"+'OMC All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$115","v":{"v":0.0588044,"d":"5.88%"}},{"v":0.0588044,"d":"5.88%"},{"$f":"+'OMC All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$154","v":{"v":0.06432711666666667,"d":"6.43%"}},{"v":0.06432711666666667,"d":"6.43%"}]
["SEIU (O&M Casual)","L22",{"$f":"+'OMC All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$38","v":{"v":0.06808524799999999,"d":"6.81%"}},{"v":0.06808524799999999,"d":"6.81%"},{"$f":"+'OMC All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$77","v":{"v":0.056457296000000004,"d":"5.65%"}},{"v":0.056457296000000004,"d":"5.65%"},{"$f":"+'OMC All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$116","v":{"v":0.057332224,"d":"5.73%"}},{"v":0.057332224,"d":"5.73%"},{"$f":"+'OMC All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$155","v":{"v":0.062634032,"d":"6.26%"}},{"v":0.062634032,"d":"6.26%"}]
["SEIU (O&M Casual)","L23",{"$f":"+'OMC All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$39","v":{"v":0.06679350769230769,"d":"6.68%"}},{"v":0.06679350769230769,"d":"6.68%"},{"$f":"+'OMC All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$78","v":{"v":0.05513201538461539,"d":"5.51%"}},{"v":0.05513201538461539,"d":"5.51%"},{"$f":"+'OMC All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$117","v":{"v":0.05597329230769231,"d":"5.60%"}},{"v":0.05597329230769231,"d":"5.60%"},{"$f":"+'OMC All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$156","v":{"v":0.06107118461538461,"d":"6.11%"}},{"v":0.06107118461538461,"d":"6.11%"}]
["SEIU (O&M Casual)","L24",{"$f":"+'OMC All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$40","v":{"v":0.06559745185185184,"d":"6.56%"}},{"v":0.06559745185185184,"d":"6.56%"},{"$f":"+'OMC All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$79","v":{"v":0.053904903703703703,"d":"5.39%"}},{"v":0.053904903703703703,"d":"5.39%"},{"$f":"+'OMC All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$118","v":{"v":0.05471502222222222,"d":"5.47%"}},{"v":0.05471502222222222,"d":"5.47%"},{"$f":"+'OMC All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$157","v":{"v":0.059624103703703704,"d":"5.96%"}},{"v":0.059624103703703704,"d":"5.96%"}]
["SEIU (O&M Casual)","L25",{"$f":"+'OMC All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$41","v":{"v":0.06448682857142857,"d":"6.45%"}},{"v":0.06448682857142857,"d":"6.45%"},{"$f":"+'OMC All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$80","v":{"v":0.05276544285714286,"d":"5.28%"}},{"v":0.05276544285714286,"d":"5.28%"},{"$f":"+'OMC All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$119","v":{"v":0.05354662857142857,"d":"5.35%"}},{"v":0.05354662857142857,"d":"5.35%"},{"$f":"+'OMC All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$158","v":{"v":0.05828038571428571,"d":"5.83%"}},{"v":0.05828038571428571,"d":"5.83%"}]
["SEIU (O&M Casual)","L26",{"$f":"+'OMC All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$42","v":{"v":0.06345279999999999,"d":"6.35%"}},{"v":0.06345279999999999,"d":"6.35%"},{"$f":"+'OMC All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$81","v":{"v":0.05170456551724138,"d":"5.17%"}},{"v":0.05170456551724138,"d":"5.17%"},{"$f":"+'OMC All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$120","v":{"v":0.05245881379310345,"d":"5.25%"}},{"v":0.05245881379310345,"d":"5.25%"},{"$f":"+'OMC All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$159","v":{"v":0.057029337931034485,"d":"5.70%"}},{"v":0.057029337931034485,"d":"5.70%"}]
["SEIU (O&M Casual)","L27",{"$f":"+'OMC All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$43","v":{"v":0.06248770666666666,"d":"6.25%"}},{"v":0.06248770666666666,"d":"6.25%"},{"$f":"+'OMC All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$82","v":{"v":0.05071441333333333,"d":"5.07%"}},{"v":0.05071441333333333,"d":"5.07%"},{"$f":"+'OMC All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$121","v":{"v":0.05144352,"d":"5.14%"}},{"v":0.05144352,"d":"5.14%"},{"$f":"+'OMC All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$160","v":{"v":0.05586169333333334,"d":"5.59%"}},{"v":0.05586169333333334,"d":"5.59%"}]
["SEIU (O&M Casual)","L28",{"$f":"+'OMC All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$44","v":{"v":0.06158487741935483,"d":"6.16%"}},{"v":0.06158487741935483,"d":"6.16%"},{"$f":"+'OMC All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$83","v":{"v":0.04978814193548387,"d":"4.98%"}},{"v":0.04978814193548387,"d":"4.98%"},{"$f":"+'OMC All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$122","v":{"v":0.050493729032258065,"d":"5.05%"}},{"v":0.050493729032258065,"d":"5.05%"},{"$f":"+'OMC All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$161","v":{"v":0.0547693806451613,"d":"5.48%"}},{"v":0.0547693806451613,"d":"5.48%"}]
["SEIU (O&M Casual)","L29",{"$f":"+'OMC All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$45","v":{"v":0.06073847499999999,"d":"6.07%"}},{"v":0.06073847499999999,"d":"6.07%"},{"$f":"+'OMC All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$84","v":{"v":0.0489197625,"d":"4.89%"}},{"v":0.0489197625,"d":"4.89%"},{"$f":"+'OMC All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$123","v":{"v":0.0496033,"d":"4.96%"}},{"v":0.0496033,"d":"4.96%"},{"$f":"+'OMC All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$162","v":{"v":0.053745337500000004,"d":"5.37%"}},{"v":0.053745337500000004,"d":"5.37%"}]
["SEIU (O&M Casual)","L30",{"$f":"+'OMC All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$46","v":{"v":0.059943369696969694,"d":"5.99%"}},{"v":0.059943369696969694,"d":"5.99%"},{"$f":"+'OMC All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$85","v":{"v":0.048104012121212125,"d":"4.81%"}},{"v":0.048104012121212125,"d":"4.81%"},{"$f":"+'OMC All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$124","v":{"v":0.048766836363636365,"d":"4.88%"}},{"v":0.048766836363636365,"d":"4.88%"},{"$f":"+'OMC All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$163","v":{"v":0.05278335757575758,"d":"5.28%"}},{"v":0.05278335757575758,"d":"5.28%"}]
["SEIU (O&M Casual)","L31",{"$f":"+'OMC All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$47","v":{"v":0.05919503529411764,"d":"5.92%"}},{"v":0.05919503529411764,"d":"5.92%"},{"$f":"+'OMC All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$86","v":{"v":0.047336247058823534,"d":"4.73%"}},{"v":0.047336247058823534,"d":"4.73%"},{"$f":"+'OMC All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$125","v":{"v":0.04797957647058824,"d":"4.80%"}},{"v":0.04797957647058824,"d":"4.80%"},{"$f":"+'OMC All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$164","v":{"v":0.05187796470588236,"d":"5.19%"}},{"v":0.05187796470588236,"d":"5.19%"}]
["SEIU (O&M Casual)","L32",{"$f":"+'OMC All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$48","v":{"v":0.05848946285714285,"d":"5.85%"}},{"v":0.05848946285714285,"d":"5.85%"},{"$f":"+'OMC All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$87","v":{"v":0.04661235428571429,"d":"4.66%"}},{"v":0.04661235428571429,"d":"4.66%"},{"$f":"+'OMC All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$126","v":{"v":0.04723730285714286,"d":"4.72%"}},{"v":0.04723730285714286,"d":"4.72%"},{"$f":"+'OMC All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$165","v":{"v":0.051024308571428575,"d":"5.10%"}},{"v":0.051024308571428575,"d":"5.10%"}]
["SEIU (O&M Casual)","L33",{"$f":"+'OMC All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$49","v":{"v":0.05782308888888888,"d":"5.78%"}},{"v":0.05782308888888888,"d":"5.78%"},{"$f":"+'OMC All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$88","v":{"v":0.04592867777777778,"d":"4.59%"}},{"v":0.04592867777777778,"d":"4.59%"},{"$f":"+'OMC All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$127","v":{"v":0.046536266666666666,"d":"4.65%"}},{"v":0.046536266666666666,"d":"4.65%"},{"$f":"+'OMC All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$166","v":{"v":0.05021807777777778,"d":"5.02%"}},{"v":0.05021807777777778,"d":"5.02%"}]
["SEIU (O&M Casual)","L34",{"$f":"+'OMC All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$50","v":{"v":0.05719273513513513,"d":"5.72%"}},{"v":0.05719273513513513,"d":"5.72%"},{"$f":"+'OMC All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$89","v":{"v":0.04528195675675676,"d":"4.53%"}},{"v":0.04528195675675676,"d":"4.53%"},{"$f":"+'OMC All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$128","v":{"v":0.045873124324324326,"d":"4.59%"}},{"v":0.045873124324324326,"d":"4.59%"},{"$f":"+'OMC All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$167","v":{"v":0.04945542702702703,"d":"4.95%"}},{"v":0.04945542702702703,"d":"4.95%"}]
["SEIU (O&M Casual)","L35",{"$f":"+'OMC All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$51","v":{"v":0.05659555789473684,"d":"5.66%"}},{"v":0.05659555789473684,"d":"5.66%"},{"$f":"+'OMC All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$90","v":{"v":0.04466927368421053,"d":"4.47%"}},{"v":0.04466927368421053,"d":"4.47%"},{"$f":"+'OMC All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$129","v":{"v":0.04524488421052632,"d":"4.52%"}},{"v":0.04524488421052632,"d":"4.52%"},{"$f":"+'OMC All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$168","v":{"v":0.04873291578947369,"d":"4.87%"}},{"v":0.04873291578947369,"d":"4.87%"}]
["SEIU (O&M Casual)","L36",{"$f":"+'OMC All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$52","v":{"v":0.05602900512820512,"d":"5.60%"}},{"v":0.05602900512820512,"d":"5.60%"},{"$f":"+'OMC All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$91","v":{"v":0.04408801025641026,"d":"4.41%"}},{"v":0.04408801025641026,"d":"4.41%"},{"$f":"+'OMC All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$130","v":{"v":0.04464886153846154,"d":"4.46%"}},{"v":0.04464886153846154,"d":"4.46%"},{"$f":"+'OMC All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$169","v":{"v":0.048047456410256414,"d":"4.80%"}},{"v":0.048047456410256414,"d":"4.80%"}]
["SEIU (O&M Casual)","L37",{"$f":"+'OMC All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$53","v":{"v":0.055490779999999996,"d":"5.55%"}},{"v":0.055490779999999996,"d":"5.55%"},{"$f":"+'OMC All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$92","v":{"v":0.04353581,"d":"4.35%"}},{"v":0.04353581,"d":"4.35%"},{"$f":"+'OMC All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$131","v":{"v":0.04408264,"d":"4.41%"}},{"v":0.04408264,"d":"4.41%"},{"$f":"+'OMC All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$170","v":{"v":0.047396270000000004,"d":"4.74%"}},{"v":0.047396270000000004,"d":"4.74%"}]
["SEIU (O&M Casual)","L38",{"$f":"+C679","v":{"v":200000,"d":"200,000"}},{"$f":"+D679","v":{"v":0.055490779999999996,"d":"5.55%"}},{"v":0.055490779999999996,"d":"5.55%"},{"$f":"+F679","v":{"v":200000,"d":"200,000"}},{"$f":"+G679","v":{"v":0.04353581,"d":"4.35%"}},{"v":0.04353581,"d":"4.35%"},{"$f":"+I679","v":{"v":200000,"d":"200,000"}},{"$f":"+J679","v":{"v":0.04408264,"d":"4.41%"}},{"v":0.04408264,"d":"4.41%"},{"$f":"+L679","v":{"v":200000,"d":"200,000"}},{"$f":"+M679","v":{"v":0.047396270000000004,"d":"4.74%"}},{"v":0.047396270000000004,"d":"4.74%"}]
["SEIU (O&M Casual)","L39",{"$f":"+C680","v":{"v":200000,"d":"200,000"}},{"v":0.055490779999999996,"d":"5.55%"},{"v":0.055490779999999996,"d":"5.55%"},{"$f":"+F680","v":{"v":200000,"d":"200,000"}},{"v":0.04353581,"d":"4.35%"},{"v":0.04353581,"d":"4.35%"},{"$f":"+I680","v":{"v":200000,"d":"200,000"}},{"v":0.04408264,"d":"4.41%"},{"v":0.04408264,"d":"4.41%"},{"$f":"+L680","v":{"v":200000,"d":"200,000"}},{"v":0.047396270000000004,"d":"4.74%"},{"v":0.047396270000000004,"d":"4.74%"}]
["SEIU (O&M Casual)","L40",{"$f":"+C681","v":{"v":200000,"d":"200,000"}},{"v":0.055490779999999996,"d":"5.55%"},{"v":0.055490779999999996,"d":"5.55%"},{"$f":"+F681","v":{"v":200000,"d":"200,000"}},{"v":0.04353581,"d":"4.35%"},{"v":0.04353581,"d":"4.35%"},{"$f":"+I681","v":{"v":200000,"d":"200,000"}},{"v":0.04408264,"d":"4.41%"},{"v":0.04408264,"d":"4.41%"},{"$f":"+L681","v":{"v":200000,"d":"200,000"}},{"v":0.047396270000000004,"d":"4.74%"},{"v":0.047396270000000004,"d":"4.74%"}]
["IUOE (Operating Engineers)","L1",{"$f":"+'OPE All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$17","v":{"v":0.4801361,"d":"48.01%"}},{"$f":"+D683","v":{"v":0.4801361,"d":"48.01%"}},{"$f":"+'OPE All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$56","v":{"v":0.48033477999999996,"d":"48.03%"}},{"$f":"+G683","v":{"v":0.48033477999999996,"d":"48.03%"}},{"$f":"+'OPE All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$95","v":{"v":0.49956494,"d":"49.96%"}},{"$f":"+J683","v":{"v":0.49956494,"d":"49.96%"}},{"$f":"+'OPE All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$134","v":{"v":0.5177396,"d":"51.77%"}},{"$f":"+M683","v":{"v":0.5177396,"d":"51.77%"}}]
["IUOE (Operating Engineers)","L2",{"$f":"+'OPE All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$18","v":{"v":0.444882704,"d":"44.49%"}},{"$f":"+D684","v":{"v":0.444882704,"d":"44.49%"}},{"$f":"+'OPE All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$57","v":{"v":0.443791648,"d":"44.38%"}},{"$f":"+G684","v":{"v":0.443791648,"d":"44.38%"}},{"$f":"+'OPE All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$96","v":{"v":0.461487776,"d":"46.15%"}},{"$f":"+J684","v":{"v":0.461487776,"d":"46.15%"}},{"$f":"+'OPE All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$135","v":{"v":0.478027504,"d":"47.80%"}},{"$f":"+M684","v":{"v":0.478027504,"d":"47.80%"}}]
["IUOE (Operating Engineers)","L3",{"$f":"+'OPE All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$19","v":{"v":0.42138044,"d":"42.14%"}},{"v":0.42138044,"d":"42.14%"},{"$f":"+'OPE All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$58","v":{"v":0.41942956000000003,"d":"41.94%"}},{"v":0.41942956000000003,"d":"41.94%"},{"$f":"+'OPE All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$97","v":{"v":0.436103,"d":"43.61%"}},{"v":0.436103,"d":"43.61%"},{"$f":"+'OPE All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$136","v":{"v":0.4515527733333333,"d":"45.16%"}},{"v":0.4515527733333333,"d":"45.16%"}]
["IUOE (Operating Engineers)","L4",{"$f":"+'OPE All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$20","v":{"v":0.40459310857142855,"d":"40.46%"}},{"v":0.40459310857142855,"d":"40.46%"},{"$f":"+'OPE All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$59","v":{"v":0.4020280685714286,"d":"40.20%"}},{"v":0.4020280685714286,"d":"40.20%"},{"$f":"+'OPE All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$98","v":{"v":0.4179710171428571,"d":"41.80%"}},{"v":0.4179710171428571,"d":"41.80%"},{"$f":"+'OPE All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$137","v":{"v":0.4326422514285714,"d":"43.26%"}},{"v":0.4326422514285714,"d":"43.26%"}]
["IUOE (Operating Engineers)","L5",{"$f":"+'OPE All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$21","v":{"v":0.39200261000000003,"d":"39.20%"}},{"v":0.39200261000000003,"d":"39.20%"},{"$f":"+'OPE All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$60","v":{"v":0.38897695000000004,"d":"38.90%"}},{"v":0.38897695000000004,"d":"38.90%"},{"$f":"+'OPE All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$99","v":{"v":0.4043720300000001,"d":"40.44%"}},{"v":0.4043720300000001,"d":"40.44%"},{"$f":"+'OPE All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$138","v":{"v":0.4184593600000001,"d":"41.85%"}},{"v":0.4184593600000001,"d":"41.85%"}]
["IUOE (Operating Engineers)","L6",{"$f":"+'OPE All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$22","v":{"v":0.38221,"d":"38.22%"}},{"v":0.38221,"d":"38.22%"},{"$f":"+'OPE All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$61","v":{"v":0.37882608000000006,"d":"37.88%"}},{"v":0.37882608000000006,"d":"37.88%"},{"$f":"+'OPE All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$100","v":{"v":0.3937950400000001,"d":"39.38%"}},{"v":0.3937950400000001,"d":"39.38%"},{"$f":"+'OPE All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$139","v":{"v":0.40742822222222225,"d":"40.74%"}},{"v":0.40742822222222225,"d":"40.74%"}]
["IUOE (Operating Engineers)","L7",{"$f":"+'OPE All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$23","v":{"v":0.374375912,"d":"37.44%"}},{"v":0.374375912,"d":"37.44%"},{"$f":"+'OPE All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$62","v":{"v":0.37070538399999997,"d":"37.07%"}},{"v":0.37070538399999997,"d":"37.07%"},{"$f":"+'OPE All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$101","v":{"v":0.3853334480000001,"d":"38.53%"}},{"v":0.3853334480000001,"d":"38.53%"},{"$f":"+'OPE All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$140","v":{"v":0.398603312,"d":"39.86%"}},{"v":0.398603312,"d":"39.86%"}]
["IUOE (Operating Engineers)","L8",{"$f":"+'OPE All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$24","v":{"v":0.3661160567272727,"d":"36.61%"}},{"v":0.3661160567272727,"d":"36.61%"},{"$f":"+'OPE All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$63","v":{"v":0.3627745061818182,"d":"36.28%"}},{"v":0.3627745061818182,"d":"36.28%"},{"$f":"+'OPE All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$102","v":{"v":0.37770043927272734,"d":"37.77%"}},{"v":0.37770043927272734,"d":"37.77%"},{"$f":"+'OPE All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$141","v":{"v":0.39124982690909094,"d":"39.12%"}},{"v":0.39124982690909094,"d":"39.12%"}]
["IUOE (Operating Engineers)","L9",{"$f":"+'OPE All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$25","v":{"v":0.35950527866666665,"d":"35.95%"}},{"v":0.35950527866666665,"d":"35.95%"},{"$f":"+'OPE All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$64","v":{"v":0.3557749573333333,"d":"35.58%"}},{"v":0.3557749573333333,"d":"35.58%"},{"$f":"+'OPE All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$103","v":{"v":0.37098429600000005,"d":"37.10%"}},{"v":0.37098429600000005,"d":"37.10%"},{"$f":"+'OPE All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$142","v":{"v":0.38350360133333333,"d":"38.35%"}},{"v":0.38350360133333333,"d":"38.35%"}]
["IUOE (Operating Engineers)","L10",{"$f":"+'OPE All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$26","v":{"v":0.3539115433846154,"d":"35.39%"}},{"v":0.3539115433846154,"d":"35.39%"},{"$f":"+'OPE All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$65","v":{"v":0.3499874006153846,"d":"35.00%"}},{"v":0.3499874006153846,"d":"35.00%"},{"$f":"+'OPE All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$104","v":{"v":0.36624986707692314,"d":"36.62%"}},{"v":0.36624986707692314,"d":"36.62%"},{"$f":"+'OPE All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$143","v":{"v":0.3778061489230769,"d":"37.78%"}},{"v":0.3778061489230769,"d":"37.78%"}]
["IUOE (Operating Engineers)","L11",{"$f":"+'OPE All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$27","v":{"v":0.34911691314285714,"d":"34.91%"}},{"v":0.34911691314285714,"d":"34.91%"},{"$f":"+'OPE All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$66","v":{"v":0.3450266377142857,"d":"34.50%"}},{"v":0.3450266377142857,"d":"34.50%"},{"$f":"+'OPE All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$105","v":{"v":0.3621917851428572,"d":"36.22%"}},{"v":0.3621917851428572,"d":"36.22%"},{"$f":"+'OPE All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$144","v":{"v":0.37292261828571427,"d":"37.29%"}},{"v":0.37292261828571427,"d":"37.29%"}]
["IUOE (Operating Engineers)","L12",{"$f":"+'OPE All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$28","v":{"v":0.34496156693333335,"d":"34.50%"}},{"v":0.34496156693333335,"d":"34.50%"},{"$f":"+'OPE All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$67","v":{"v":0.34072730986666666,"d":"34.07%"}},{"v":0.34072730986666666,"d":"34.07%"},{"$f":"+'OPE All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$106","v":{"v":0.35867478080000004,"d":"35.87%"}},{"v":0.35867478080000004,"d":"35.87%"},{"$f":"+'OPE All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$145","v":{"v":0.36869022506666665,"d":"36.87%"}},{"v":0.36869022506666665,"d":"36.87%"}]
["IUOE (Operating Engineers)","L13",{"$f":"+'OPE All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$29","v":{"v":0.341325639,"d":"34.13%"}},{"v":0.341325639,"d":"34.13%"},{"$f":"+'OPE All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$68","v":{"v":0.336965398,"d":"33.70%"}},{"v":0.336965398,"d":"33.70%"},{"$f":"+'OPE All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$107","v":{"v":0.35559740200000006,"d":"35.56%"}},{"v":0.35559740200000006,"d":"35.56%"},{"$f":"+'OPE All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$146","v":{"v":0.364986881,"d":"36.50%"}},{"v":0.364986881,"d":"36.50%"}]
["IUOE (Operating Engineers)","L14",{"$f":"+'OPE All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$30","v":{"v":0.3381174672941176,"d":"33.81%"}},{"v":0.3381174672941176,"d":"33.81%"},{"$f":"+'OPE All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$69","v":{"v":0.3336460640000001,"d":"33.36%"}},{"v":0.3336460640000001,"d":"33.36%"},{"$f":"+'OPE All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$108","v":{"v":0.3528820677647059,"d":"35.29%"}},{"v":0.3528820677647059,"d":"35.29%"},{"$f":"+'OPE All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$147","v":{"v":0.36171922447058824,"d":"36.17%"}},{"v":0.36171922447058824,"d":"36.17%"}]
["IUOE (Operating Engineers)","L15",{"$f":"+'OPE All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$31","v":{"v":0.3351857591111111,"d":"33.52%"}},{"v":0.3351857591111111,"d":"33.52%"},{"$f":"+'OPE All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$70","v":{"v":0.3306955448888889,"d":"33.07%"}},{"v":0.3306955448888889,"d":"33.07%"},{"$f":"+'OPE All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$109","v":{"v":0.3504684373333334,"d":"35.05%"}},{"v":0.3504684373333334,"d":"35.05%"},{"$f":"+'OPE All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$148","v":{"v":0.35881464088888887,"d":"35.88%"}},{"v":0.35881464088888887,"d":"35.88%"}]
["IUOE (Operating Engineers)","L16",{"$f":"+'OPE All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$32","v":{"v":0.3324489675789473,"d":"33.24%"}},{"v":0.3324489675789473,"d":"33.24%"},{"$f":"+'OPE All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$71","v":{"v":0.32790023831578946,"d":"32.79%"}},{"v":0.32790023831578946,"d":"32.79%"},{"$f":"+'OPE All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$110","v":{"v":0.3482671890526316,"d":"34.83%"}},{"v":0.3482671890526316,"d":"34.83%"},{"$f":"+'OPE All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$149","v":{"v":0.3562158029473684,"d":"35.62%"}},{"v":0.3562158029473684,"d":"35.62%"}]
["IUOE (Operating Engineers)","L17",{"$f":"+'OPE All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$33","v":{"v":0.32998585519999996,"d":"33.00%"}},{"v":0.32998585519999996,"d":"33.00%"},{"$f":"+'OPE All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$72","v":{"v":0.3253520624,"d":"32.54%"}},{"v":0.3253520624,"d":"32.54%"},{"$f":"+'OPE All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$111","v":{"v":0.34614566560000004,"d":"34.61%"}},{"v":0.34614566560000004,"d":"34.61%"},{"$f":"+'OPE All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$150","v":{"v":0.3537688488,"d":"35.38%"}},{"v":0.3537688488,"d":"35.38%"}]
["IUOE (Operating Engineers)","L18",{"$f":"+'OPE All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$34","v":{"v":0.3276912906666666,"d":"32.77%"}},{"v":0.3276912906666666,"d":"32.77%"},{"$f":"+'OPE All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$73","v":{"v":0.3229805356190476,"d":"32.30%"}},{"v":0.3229805356190476,"d":"32.30%"},{"$f":"+'OPE All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$112","v":{"v":0.34416015771428576,"d":"34.42%"}},{"v":0.34416015771428576,"d":"34.42%"},{"$f":"+'OPE All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$151","v":{"v":0.3514203321904762,"d":"35.14%"}},{"v":0.3514203321904762,"d":"35.14%"}]
["IUOE (Operating Engineers)","L19",{"$f":"+'OPE All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$35","v":{"v":0.32560532290909083,"d":"32.56%"}},{"v":0.32560532290909083,"d":"32.56%"},{"$f":"+'OPE All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$74","v":{"v":0.3208246021818182,"d":"32.08%"}},{"v":0.3208246021818182,"d":"32.08%"},{"$f":"+'OPE All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$113","v":{"v":0.3423551505454545,"d":"34.24%"}},{"v":0.3423551505454545,"d":"34.24%"},{"$f":"+'OPE All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$152","v":{"v":0.3492853170909091,"d":"34.93%"}},{"v":0.3492853170909091,"d":"34.93%"}]
["IUOE (Operating Engineers)","L20",{"$f":"+'OPE All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$36","v":{"v":0.32370074365217383,"d":"32.37%"}},{"v":0.32370074365217383,"d":"32.37%"},{"$f":"+'OPE All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$75","v":{"v":0.3188561412173913,"d":"31.89%"}},{"v":0.3188561412173913,"d":"31.89%"},{"$f":"+'OPE All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$114","v":{"v":0.3407071005217392,"d":"34.07%"}},{"v":0.3407071005217392,"d":"34.07%"},{"$f":"+'OPE All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$153","v":{"v":0.34733595547826085,"d":"34.73%"}},{"v":0.34733595547826085,"d":"34.73%"}]
["IUOE (Operating Engineers)","L21",{"$f":"+'OPE All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$37","v":{"v":0.32195487933333333,"d":"32.20%"}},{"v":0.32195487933333333,"d":"32.20%"},{"$f":"+'OPE All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$76","v":{"v":0.31705171866666665,"d":"31.71%"}},{"v":0.31705171866666665,"d":"31.71%"},{"$f":"+'OPE All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$115","v":{"v":0.33919638800000007,"d":"33.92%"}},{"v":0.33919638800000007,"d":"33.92%"},{"$f":"+'OPE All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$154","v":{"v":0.34554904066666664,"d":"34.55%"}},{"v":0.34554904066666664,"d":"34.55%"}]
["IUOE (Operating Engineers)","L22",{"$f":"+'OPE All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$38","v":{"v":0.32034868416,"d":"32.03%"}},{"v":0.32034868416,"d":"32.03%"},{"$f":"+'OPE All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$77","v":{"v":0.31539164991999996,"d":"31.54%"}},{"v":0.31539164991999996,"d":"31.54%"},{"$f":"+'OPE All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$116","v":{"v":0.33780653248000003,"d":"33.78%"}},{"v":0.33780653248000003,"d":"33.78%"},{"$f":"+'OPE All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$155","v":{"v":0.34390507904,"d":"34.39%"}},{"v":0.34390507904,"d":"34.39%"}]
["IUOE (Operating Engineers)","L23",{"$f":"+'OPE All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$39","v":{"v":0.3188660424615385,"d":"31.89%"}},{"v":0.3188660424615385,"d":"31.89%"},{"$f":"+'OPE All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$78","v":{"v":0.3138592787692307,"d":"31.39%"}},{"v":0.3138592787692307,"d":"31.39%"},{"$f":"+'OPE All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$117","v":{"v":0.336523588923077,"d":"33.65%"}},{"v":0.336523588923077,"d":"33.65%"},{"$f":"+'OPE All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$156","v":{"v":0.34238757599999997,"d":"34.24%"}},{"v":0.34238757599999997,"d":"34.24%"}]
["IUOE (Operating Engineers)","L24",{"$f":"+'OPE All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$40","v":{"v":0.3174932260740741,"d":"31.75%"}},{"v":0.3174932260740741,"d":"31.75%"},{"$f":"+'OPE All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$79","v":{"v":0.3124404165925926,"d":"31.24%"}},{"v":0.3124404165925926,"d":"31.24%"},{"$f":"+'OPE All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$118","v":{"v":0.33533567822222227,"d":"33.53%"}},{"v":0.33533567822222227,"d":"33.53%"},{"$f":"+'OPE All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$157","v":{"v":0.34098248059259256,"d":"34.10%"}},{"v":0.34098248059259256,"d":"34.10%"}]
["IUOE (Operating Engineers)","L25",{"$f":"+'OPE All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$41","v":{"v":0.31621846800000003,"d":"31.62%"}},{"v":0.31621846800000003,"d":"31.62%"},{"$f":"+'OPE All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$80","v":{"v":0.3111229017142857,"d":"31.11%"}},{"v":0.3111229017142857,"d":"31.11%"},{"$f":"+'OPE All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$119","v":{"v":0.3342326182857143,"d":"33.42%"}},{"v":0.3342326182857143,"d":"33.42%"},{"$f":"+'OPE All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$158","v":{"v":0.33967774914285714,"d":"33.97%"}},{"v":0.33967774914285714,"d":"33.97%"}]
["IUOE (Operating Engineers)","L26",{"$f":"+'OPE All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$42","v":{"v":0.31503162427586207,"d":"31.50%"}},{"v":0.31503162427586207,"d":"31.50%"},{"$f":"+'OPE All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$81","v":{"v":0.3098962499310345,"d":"30.99%"}},{"v":0.3098962499310345,"d":"30.99%"},{"$f":"+'OPE All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$120","v":{"v":0.3332056314482759,"d":"33.32%"}},{"v":0.3332056314482759,"d":"33.32%"},{"$f":"+'OPE All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$159","v":{"v":0.3384629991724138,"d":"33.85%"}},{"v":0.3384629991724138,"d":"33.85%"}]
["IUOE (Operating Engineers)","L27",{"$f":"+'OPE All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$43","v":{"v":0.31392390346666665,"d":"31.39%"}},{"v":0.31392390346666665,"d":"31.39%"},{"$f":"+'OPE All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$82","v":{"v":0.3087513749333333,"d":"30.88%"}},{"v":0.3087513749333333,"d":"30.88%"},{"$f":"+'OPE All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$121","v":{"v":0.33224711040000005,"d":"33.22%"}},{"v":0.33224711040000005,"d":"33.22%"},{"$f":"+'OPE All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$160","v":{"v":0.3373292325333333,"d":"33.73%"}},{"v":0.3373292325333333,"d":"33.73%"}]
["IUOE (Operating Engineers)","L28",{"$f":"+'OPE All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$44","v":{"v":0.31288764851612905,"d":"31.29%"}},{"v":0.31288764851612905,"d":"31.29%"},{"$f":"+'OPE All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$83","v":{"v":0.3076803628387097,"d":"30.77%"}},{"v":0.3076803628387097,"d":"30.77%"},{"$f":"+'OPE All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$122","v":{"v":0.3313504294193549,"d":"33.14%"}},{"v":0.3313504294193549,"d":"33.14%"},{"$f":"+'OPE All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$161","v":{"v":0.3362686121290323,"d":"33.63%"}},{"v":0.3362686121290323,"d":"33.63%"}]
["IUOE (Operating Engineers)","L29",{"$f":"+'OPE All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$45","v":{"v":0.3119161595,"d":"31.19%"}},{"v":0.3119161595,"d":"31.19%"},{"$f":"+'OPE All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$84","v":{"v":0.306676289,"d":"30.67%"}},{"v":0.306676289,"d":"30.67%"},{"$f":"+'OPE All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$123","v":{"v":0.33050979100000005,"d":"33.05%"}},{"v":0.33050979100000005,"d":"33.05%"},{"$f":"+'OPE All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$162","v":{"v":0.3352742805,"d":"33.53%"}},{"v":0.3352742805,"d":"33.53%"}]
["IUOE (Operating Engineers)","L30",{"$f":"+'OPE All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$46","v":{"v":0.30567173648484847,"d":"30.57%"}},{"v":0.30567173648484847,"d":"30.57%"},{"$f":"+'OPE All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$85","v":{"v":0.305468462060606,"d":"30.55%"}},{"v":0.305468462060606,"d":"30.55%"},{"$f":"+'OPE All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$124","v":{"v":0.3297201003636364,"d":"32.97%"}},{"v":0.3297201003636364,"d":"32.97%"},{"$f":"+'OPE All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$163","v":{"v":0.33434021139393943,"d":"33.43%"}},{"v":0.33434021139393943,"d":"33.43%"}]
["IUOE (Operating Engineers)","L31",{"$f":"+'OPE All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$47","v":{"v":0.29854903835294117,"d":"29.85%"}},{"v":0.29854903835294117,"d":"29.85%"},{"$f":"+'OPE All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$86","v":{"v":0.2981679190588235,"d":"29.82%"}},{"v":0.2981679190588235,"d":"29.82%"},{"$f":"+'OPE All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$125","v":{"v":0.32694109741176475,"d":"32.69%"}},{"v":0.32694109741176475,"d":"32.69%"},{"$f":"+'OPE All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$164","v":{"v":0.3334610875294118,"d":"33.35%"}},{"v":0.3334610875294118,"d":"33.35%"}]
["IUOE (Operating Engineers)","L32",{"$f":"+'OPE All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$48","v":{"v":0.2918333515428571,"d":"29.18%"}},{"v":0.2918333515428571,"d":"29.18%"},{"$f":"+'OPE All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$87","v":{"v":0.29128454994285713,"d":"29.13%"}},{"v":0.29128454994285713,"d":"29.13%"},{"$f":"+'OPE All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$126","v":{"v":0.3192356374857143,"d":"31.92%"}},{"v":0.3192356374857143,"d":"31.92%"},{"$f":"+'OPE All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$165","v":{"v":0.32895951360000003,"d":"32.90%"}},{"v":0.32895951360000003,"d":"32.90%"}]
["IUOE (Operating Engineers)","L33",{"$f":"+'OPE All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$49","v":{"v":0.28549075844444444,"d":"28.55%"}},{"v":0.28549075844444444,"d":"28.55%"},{"$f":"+'OPE All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$88","v":{"v":0.2847835902222222,"d":"28.48%"}},{"v":0.2847835902222222,"d":"28.48%"},{"$f":"+'OPE All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$127","v":{"v":0.3119582586666667,"d":"31.20%"}},{"v":0.3119582586666667,"d":"31.20%"},{"$f":"+'OPE All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$166","v":{"v":0.3214120271111111,"d":"32.14%"}},{"v":0.3214120271111111,"d":"32.14%"}]
["IUOE (Operating Engineers)","L34",{"$f":"+'OPE All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$50","v":{"v":0.2794910082162162,"d":"27.95%"}},{"v":0.2794910082162162,"d":"27.95%"},{"$f":"+'OPE All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$89","v":{"v":0.2786340337297297,"d":"27.86%"}},{"v":0.2786340337297297,"d":"27.86%"},{"$f":"+'OPE All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$128","v":{"v":0.3050742516756757,"d":"30.51%"}},{"v":0.3050742516756757,"d":"30.51%"},{"$f":"+'OPE All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$167","v":{"v":0.3142725128648649,"d":"31.43%"}},{"v":0.3142725128648649,"d":"31.43%"}]
["IUOE (Operating Engineers)","L35",{"$f":"+'OPE All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$51","v":{"v":0.27380703431578945,"d":"27.38%"}},{"v":0.27380703431578945,"d":"27.38%"},{"$f":"+'OPE All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$90","v":{"v":0.2728081381052631,"d":"27.28%"}},{"v":0.2728081381052631,"d":"27.28%"},{"$f":"+'OPE All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$129","v":{"v":0.2985525608421053,"d":"29.86%"}},{"v":0.2985525608421053,"d":"29.86%"},{"$f":"+'OPE All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$168","v":{"v":0.3075087625263158,"d":"30.75%"}},{"v":0.3075087625263158,"d":"30.75%"}]
["IUOE (Operating Engineers)","L36",{"$f":"+'OPE All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$52","v":{"v":0.26841454625641026,"d":"26.84%"}},{"v":0.26841454625641026,"d":"26.84%"},{"$f":"+'OPE All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$91","v":{"v":0.26728100635897434,"d":"26.73%"}},{"v":0.26728100635897434,"d":"26.73%"},{"$f":"+'OPE All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$130","v":{"v":0.2923653156923077,"d":"29.24%"}},{"v":0.2923653156923077,"d":"29.24%"},{"$f":"+'OPE All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$169","v":{"v":0.3010918711794872,"d":"30.11%"}},{"v":0.3010918711794872,"d":"30.11%"}]
["IUOE (Operating Engineers)","L37",{"$f":"+'OPE All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$53","v":{"v":0.26329168259999997,"d":"26.33%"}},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+'OPE All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$92","v":{"v":0.26203023119999996,"d":"26.20%"}},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+'OPE All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$131","v":{"v":0.2864874328,"d":"28.65%"}},{"v":0.2864874328,"d":"28.65%"},{"$f":"+'OPE All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$170","v":{"v":0.2949958244,"d":"29.50%"}},{"v":0.2949958244,"d":"29.50%"}]
["IUOE (Operating Engineers)","L38",{"$f":"+C719","v":{"v":200000,"d":"200,000"}},{"$f":"+D719","v":{"v":0.26329168259999997,"d":"26.33%"}},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+F719","v":{"v":200000,"d":"200,000"}},{"$f":"+G719","v":{"v":0.26203023119999996,"d":"26.20%"}},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+I719","v":{"v":200000,"d":"200,000"}},{"$f":"+J719","v":{"v":0.2864874328,"d":"28.65%"}},{"v":0.2864874328,"d":"28.65%"},{"$f":"+L719","v":{"v":200000,"d":"200,000"}},{"$f":"+M719","v":{"v":0.2949958244,"d":"29.50%"}},{"v":0.2949958244,"d":"29.50%"}]
["IUOE (Operating Engineers)","L39",{"$f":"+C720","v":{"v":200000,"d":"200,000"}},{"v":0.26329168259999997,"d":"26.33%"},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+F720","v":{"v":200000,"d":"200,000"}},{"v":0.26203023119999996,"d":"26.20%"},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+I720","v":{"v":200000,"d":"200,000"}},{"v":0.2864874328,"d":"28.65%"},{"v":0.2864874328,"d":"28.65%"},{"$f":"+L720","v":{"v":200000,"d":"200,000"}},{"v":0.2949958244,"d":"29.50%"},{"v":0.2949958244,"d":"29.50%"}]
["IUOE (Operating Engineers)","L40",{"$f":"+C721","v":{"v":200000,"d":"200,000"}},{"v":0.26329168259999997,"d":"26.33%"},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+F721","v":{"v":200000,"d":"200,000"}},{"v":0.26203023119999996,"d":"26.20%"},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+I721","v":{"v":200000,"d":"200,000"}},{"v":0.2864874328,"d":"28.65%"},{"v":0.2864874328,"d":"28.65%"},{"$f":"+L721","v":{"v":200000,"d":"200,000"}},{"v":0.2949958244,"d":"29.50%"},{"v":0.2949958244,"d":"29.50%"}]
["Operations & Maintenace (O&M)","L1",{"$f":"+'OPM All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$17","v":{"v":0.3958247615,"d":"39.58%"}},{"$f":"+D723","v":{"v":0.3958247615,"d":"39.58%"}},{"$f":"+'OPM All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$56","v":{"v":0.3824143948,"d":"38.24%"}},{"$f":"+G723","v":{"v":0.3824143948,"d":"38.24%"}},{"$f":"+'OPM All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$95","v":{"v":0.39713864595,"d":"39.71%"}},{"$f":"+J723","v":{"v":0.39713864595,"d":"39.71%"}},{"$f":"+'OPM All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$134","v":{"v":0.41168150895,"d":"41.17%"}},{"$f":"+M723","v":{"v":0.41168150895,"d":"41.17%"}}]
["Operations & Maintenace (O&M)","L2",{"$f":"+'OPM All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$18","v":{"v":0.37410363320000006,"d":"37.41%"}},{"$f":"+D724","v":{"v":0.37410363320000006,"d":"37.41%"}},{"$f":"+'OPM All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$57","v":{"v":0.35987533984000003,"d":"35.99%"}},{"$f":"+G724","v":{"v":0.35987533984000003,"d":"35.99%"}},{"$f":"+'OPM All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$96","v":{"v":0.37362674076,"d":"37.36%"}},{"$f":"+J724","v":{"v":0.37362674076,"d":"37.36%"}},{"$f":"+'OPM All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$135","v":{"v":0.38726103116,"d":"38.73%"}},{"$f":"+M724","v":{"v":0.38726103116,"d":"38.73%"}}]
["Operations & Maintenace (O&M)","L3",{"$f":"+'OPM All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$19","v":{"v":0.359622881,"d":"35.96%"}},{"v":0.359622881,"d":"35.96%"},{"$f":"+'OPM All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$58","v":{"v":0.3448493032,"d":"34.48%"}},{"v":0.3448493032,"d":"34.48%"},{"$f":"+'OPM All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$97","v":{"v":0.35795213730000003,"d":"35.80%"}},{"v":0.35795213730000003,"d":"35.80%"},{"$f":"+'OPM All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$136","v":{"v":0.3709807126333333,"d":"37.10%"}},{"v":0.3709807126333333,"d":"37.10%"}]
["Operations & Maintenace (O&M)","L4",{"$f":"+'OPM All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$20","v":{"v":0.34927948657142854,"d":"34.93%"}},{"v":0.34927948657142854,"d":"34.93%"},{"$f":"+'OPM All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$59","v":{"v":0.3341164198857143,"d":"33.41%"}},{"v":0.3341164198857143,"d":"33.41%"},{"$f":"+'OPM All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$98","v":{"v":0.34675599197142865,"d":"34.68%"}},{"v":0.34675599197142865,"d":"34.68%"},{"$f":"+'OPM All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$137","v":{"v":0.35935191368571434,"d":"35.94%"}},{"v":0.35935191368571434,"d":"35.94%"}]
["Operations & Maintenace (O&M)","L5",{"$f":"+'OPM All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$21","v":{"v":0.34152194075000003,"d":"34.15%"}},{"v":0.34152194075000003,"d":"34.15%"},{"$f":"+'OPM All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$60","v":{"v":0.3260667574000001,"d":"32.61%"}},{"v":0.3260667574000001,"d":"32.61%"},{"$f":"+'OPM All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$99","v":{"v":0.33835888297500005,"d":"33.84%"}},{"v":0.33835888297500005,"d":"33.84%"},{"$f":"+'OPM All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$138","v":{"v":0.35063031447500004,"d":"35.06%"}},{"v":0.35063031447500004,"d":"35.06%"}]
["Operations & Maintenace (O&M)","L6",{"$f":"+'OPM All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$22","v":{"v":0.33548829399999996,"d":"33.55%"}},{"v":0.33548829399999996,"d":"33.55%"},{"$f":"+'OPM All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$61","v":{"v":0.31980590880000004,"d":"31.98%"}},{"v":0.31980590880000004,"d":"31.98%"},{"$f":"+'OPM All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$100","v":{"v":0.3318277982,"d":"33.18%"}},{"v":0.3318277982,"d":"33.18%"},{"$f":"+'OPM All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$139","v":{"v":0.34384684842222224,"d":"34.38%"}},{"v":0.34384684842222224,"d":"34.38%"}]
["Operations & Maintenace (O&M)","L7",{"$f":"+'OPM All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$23","v":{"v":0.33066137659999995,"d":"33.07%"}},{"v":0.33066137659999995,"d":"33.07%"},{"$f":"+'OPM All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$62","v":{"v":0.31479722992,"d":"31.48%"}},{"v":0.31479722992,"d":"31.48%"},{"$f":"+'OPM All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$101","v":{"v":0.32660293038,"d":"32.66%"}},{"v":0.32660293038,"d":"32.66%"},{"$f":"+'OPM All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$140","v":{"v":0.33842007558000003,"d":"33.84%"}},{"v":0.33842007558000003,"d":"33.84%"}]
["Operations & Maintenace (O&M)","L8",{"$f":"+'OPM All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$24","v":{"v":0.32484175181818176,"d":"32.48%"}},{"v":0.32484175181818176,"d":"32.48%"},{"$f":"+'OPM All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$63","v":{"v":0.30941254792727274,"d":"30.94%"}},{"v":0.30941254792727274,"d":"30.94%"},{"$f":"+'OPM All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$102","v":{"v":0.3216181505272728,"d":"32.16%"}},{"v":0.3216181505272728,"d":"32.16%"},{"$f":"+'OPM All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$141","v":{"v":0.33384688470909096,"d":"33.38%"}},{"v":0.33384688470909096,"d":"33.38%"}]
["Operations & Maintenace (O&M)","L9",{"$f":"+'OPM All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$25","v":{"v":0.3193579991666667,"d":"31.94%"}},{"v":0.3193579991666667,"d":"31.94%"},{"$f":"+'OPM All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$64","v":{"v":0.3038318289333334,"d":"30.38%"}},{"v":0.3038318289333334,"d":"30.38%"},{"$f":"+'OPM All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$103","v":{"v":0.31654011465,"d":"31.65%"}},{"v":0.31654011465,"d":"31.65%"},{"$f":"+'OPM All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$142","v":{"v":0.3281445709833334,"d":"32.81%"}},{"v":0.3281445709833334,"d":"32.81%"}]
["Operations & Maintenace (O&M)","L10",{"$f":"+'OPM All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$26","v":{"v":0.3147179007692308,"d":"31.47%"}},{"v":0.3147179007692308,"d":"31.47%"},{"$f":"+'OPM All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$65","v":{"v":0.29903989747692306,"d":"29.90%"}},{"v":0.29903989747692306,"d":"29.90%"},{"$f":"+'OPM All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$104","v":{"v":0.3126667766,"d":"31.27%"}},{"v":0.3126667766,"d":"31.27%"},{"$f":"+'OPM All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$143","v":{"v":0.3233785824461539,"d":"32.34%"}},{"v":0.3233785824461539,"d":"32.34%"}]
["Operations & Maintenace (O&M)","L11",{"$f":"+'OPM All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$27","v":{"v":0.31074067357142854,"d":"31.07%"}},{"v":0.31074067357142854,"d":"31.07%"},{"$f":"+'OPM All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$66","v":{"v":0.29493252765714284,"d":"29.49%"}},{"v":0.29493252765714284,"d":"29.49%"},{"$f":"+'OPM All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$105","v":{"v":0.3093467725571428,"d":"30.93%"}},{"v":0.3093467725571428,"d":"30.93%"},{"$f":"+'OPM All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$144","v":{"v":0.3192934494142857,"d":"31.93%"}},{"v":0.3192934494142857,"d":"31.93%"}]
["Operations & Maintenace (O&M)","L12",{"$f":"+'OPM All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$28","v":{"v":0.3072937433333333,"d":"30.73%"}},{"v":0.3072937433333333,"d":"30.73%"},{"$f":"+'OPM All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$67","v":{"v":0.29137280714666663,"d":"29.14%"}},{"v":0.29137280714666663,"d":"29.14%"},{"$f":"+'OPM All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$106","v":{"v":0.30646943572,"d":"30.65%"}},{"v":0.30646943572,"d":"30.65%"},{"$f":"+'OPM All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$145","v":{"v":0.3157530007866667,"d":"31.58%"}},{"v":0.3157530007866667,"d":"31.58%"}]
["Operations & Maintenace (O&M)","L13",{"$f":"+'OPM All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$29","v":{"v":0.304277679375,"d":"30.43%"}},{"v":0.304277679375,"d":"30.43%"},{"$f":"+'OPM All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$68","v":{"v":0.28825805169999996,"d":"28.83%"}},{"v":0.28825805169999996,"d":"28.83%"},{"$f":"+'OPM All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$107","v":{"v":0.3039517659875,"d":"30.40%"}},{"v":0.3039517659875,"d":"30.40%"},{"$f":"+'OPM All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$146","v":{"v":0.31265510823750003,"d":"31.27%"}},{"v":0.31265510823750003,"d":"31.27%"}]
["Operations & Maintenace (O&M)","L14",{"$f":"+'OPM All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$30","v":{"v":0.3016164464705882,"d":"30.16%"}},{"v":0.3016164464705882,"d":"30.16%"},{"$f":"+'OPM All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$69","v":{"v":0.2855097380705882,"d":"28.55%"}},{"v":0.2855097380705882,"d":"28.55%"},{"$f":"+'OPM All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$108","v":{"v":0.30173029269411766,"d":"30.17%"}},{"v":0.30173029269411766,"d":"30.17%"},{"$f":"+'OPM All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$147","v":{"v":0.3099216736352941,"d":"30.99%"}},{"v":0.3099216736352941,"d":"30.99%"}]
["Operations & Maintenace (O&M)","L15",{"$f":"+'OPM All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$31","v":{"v":0.2991709061111111,"d":"29.92%"}},{"v":0.2991709061111111,"d":"29.92%"},{"$f":"+'OPM All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$70","v":{"v":0.28306679262222223,"d":"28.31%"}},{"v":0.28306679262222223,"d":"28.31%"},{"$f":"+'OPM All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$109","v":{"v":0.2997556497666667,"d":"29.98%"}},{"v":0.2997556497666667,"d":"29.98%"},{"$f":"+'OPM All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$148","v":{"v":0.3074919539888889,"d":"30.75%"}},{"v":0.3074919539888889,"d":"30.75%"}]
["Operations & Maintenace (O&M)","L16",{"$f":"+'OPM All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$32","v":{"v":0.2968691068421052,"d":"29.69%"}},{"v":0.2968691068421052,"d":"29.69%"},{"$f":"+'OPM All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$71","v":{"v":0.2807256309052631,"d":"28.07%"}},{"v":0.2807256309052631,"d":"28.07%"},{"$f":"+'OPM All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$110","v":{"v":0.29794717977894736,"d":"29.79%"}},{"v":0.29794717977894736,"d":"29.79%"},{"$f":"+'OPM All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$149","v":{"v":0.30531799430526313,"d":"30.53%"}},{"v":0.30531799430526313,"d":"30.53%"}]
["Operations & Maintenace (O&M)","L17",{"$f":"+'OPM All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$33","v":{"v":0.29479748749999996,"d":"29.48%"}},{"v":0.29479748749999996,"d":"29.48%"},{"$f":"+'OPM All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$72","v":{"v":0.27858618535999996,"d":"27.86%"}},{"v":0.27858618535999996,"d":"27.86%"},{"$f":"+'OPM All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$111","v":{"v":0.29617915678999995,"d":"29.62%"}},{"v":0.29617915678999995,"d":"29.62%"},{"$f":"+'OPM All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$150","v":{"v":0.30325343059,"d":"30.33%"}},{"v":0.30325343059,"d":"30.33%"}]
["Operations & Maintenace (O&M)","L18",{"$f":"+'OPM All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$34","v":{"v":0.2928571309523809,"d":"29.29%"}},{"v":0.2928571309523809,"d":"29.29%"},{"$f":"+'OPM All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$73","v":{"v":0.276584462247619,"d":"27.66%"}},{"v":0.276584462247619,"d":"27.66%"},{"$f":"+'OPM All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$112","v":{"v":0.29451348265714283,"d":"29.45%"}},{"v":0.29451348265714283,"d":"29.45%"},{"$f":"+'OPM All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$151","v":{"v":0.30125088627619045,"d":"30.13%"}},{"v":0.30125088627619045,"d":"30.13%"}]
["Operations & Maintenace (O&M)","L19",{"$f":"+'OPM All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$35","v":{"v":0.29109317045454536,"d":"29.11%"}},{"v":0.29109317045454536,"d":"29.11%"},{"$f":"+'OPM All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$74","v":{"v":0.27476471396363633,"d":"27.48%"}},{"v":0.27476471396363633,"d":"27.48%"},{"$f":"+'OPM All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$113","v":{"v":0.29299923344545453,"d":"29.30%"}},{"v":0.29299923344545453,"d":"29.30%"},{"$f":"+'OPM All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$152","v":{"v":0.29943039144545447,"d":"29.94%"}},{"v":0.29943039144545447,"d":"29.94%"}]
["Operations & Maintenace (O&M)","L20",{"$f":"+'OPM All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$36","v":{"v":0.2894825978260869,"d":"28.95%"}},{"v":0.2894825978260869,"d":"28.95%"},{"$f":"+'OPM All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$75","v":{"v":0.27310320466086957,"d":"27.31%"}},{"v":0.27310320466086957,"d":"27.31%"},{"$f":"+'OPM All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$114","v":{"v":0.29161665807826087,"d":"29.16%"}},{"v":0.29161665807826087,"d":"29.16%"},{"$f":"+'OPM All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$153","v":{"v":0.2977682005130435,"d":"29.78%"}},{"v":0.2977682005130435,"d":"29.78%"}]
["Operations & Maintenace (O&M)","L21",{"$f":"+'OPM All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$37","v":{"v":0.28800623958333327,"d":"28.80%"}},{"v":0.28800623958333327,"d":"28.80%"},{"$f":"+'OPM All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$76","v":{"v":0.27158015446666667,"d":"27.16%"}},{"v":0.27158015446666667,"d":"27.16%"},{"$f":"+'OPM All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$115","v":{"v":0.290349297325,"d":"29.03%"}},{"v":0.290349297325,"d":"29.03%"},{"$f":"+'OPM All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$154","v":{"v":0.29624452549166663,"d":"29.62%"}},{"v":0.29624452549166663,"d":"29.62%"}]
["Operations & Maintenace (O&M)","L22",{"$f":"+'OPM All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$38","v":{"v":0.28664798999999996,"d":"28.66%"}},{"v":0.28664798999999996,"d":"28.66%"},{"$f":"+'OPM All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$77","v":{"v":0.27017894828799993,"d":"27.02%"}},{"v":0.27017894828799993,"d":"27.02%"},{"$f":"+'OPM All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$116","v":{"v":0.289183325432,"d":"28.92%"}},{"v":0.289183325432,"d":"28.92%"},{"$f":"+'OPM All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$155","v":{"v":0.294842744472,"d":"29.48%"}},{"v":0.294842744472,"d":"29.48%"}]
["Operations & Maintenace (O&M)","L23",{"$f":"+'OPM All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$39","v":{"v":0.28539422115384616,"d":"28.54%"}},{"v":0.28539422115384616,"d":"28.54%"},{"$f":"+'OPM All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$78","v":{"v":0.2688855272,"d":"26.89%"}},{"v":0.2688855272,"d":"26.89%"},{"$f":"+'OPM All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$117","v":{"v":0.28810704368461537,"d":"28.81%"}},{"v":0.28810704368461537,"d":"28.81%"},{"$f":"+'OPM All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$156","v":{"v":0.29354879276153845,"d":"29.35%"}},{"v":0.29354879276153845,"d":"29.35%"}]
["Operations & Maintenace (O&M)","L24",{"$f":"+'OPM All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$40","v":{"v":0.2842333240740741,"d":"28.42%"}},{"v":0.2842333240740741,"d":"28.42%"},{"$f":"+'OPM All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$79","v":{"v":0.26768791508148143,"d":"26.77%"}},{"v":0.26768791508148143,"d":"26.77%"},{"$f":"+'OPM All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$118","v":{"v":0.2871104865111111,"d":"28.71%"}},{"v":0.2871104865111111,"d":"28.71%"},{"$f":"+'OPM All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$157","v":{"v":0.2923506893259259,"d":"29.24%"}},{"v":0.2923506893259259,"d":"29.24%"}]
["Operations & Maintenace (O&M)","L25",{"$f":"+'OPM All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$41","v":{"v":0.28315534821428573,"d":"28.32%"}},{"v":0.28315534821428573,"d":"28.32%"},{"$f":"+'OPM All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$80","v":{"v":0.26657584668571427,"d":"26.66%"}},{"v":0.26657584668571427,"d":"26.66%"},{"$f":"+'OPM All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$119","v":{"v":0.2861851119928571,"d":"28.62%"}},{"v":0.2861851119928571,"d":"28.62%"},{"$f":"+'OPM All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$158","v":{"v":0.29123816470714287,"d":"29.12%"}},{"v":0.29123816470714287,"d":"29.12%"}]
["Operations & Maintenace (O&M)","L26",{"$f":"+'OPM All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$42","v":{"v":0.2821517155172414,"d":"28.22%"}},{"v":0.2821517155172414,"d":"28.22%"},{"$f":"+'OPM All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$81","v":{"v":0.2655404726620689,"d":"26.55%"}},{"v":0.2655404726620689,"d":"26.55%"},{"$f":"+'OPM All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$120","v":{"v":0.2853235564068965,"d":"28.53%"}},{"v":0.2853235564068965,"d":"28.53%"},{"$f":"+'OPM All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$159","v":{"v":0.29020236592413795,"d":"29.02%"}},{"v":0.29020236592413795,"d":"29.02%"}]
["Operations & Maintenace (O&M)","L27",{"$f":"+'OPM All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$43","v":{"v":0.28121499166666664,"d":"28.12%"}},{"v":0.28121499166666664,"d":"28.12%"},{"$f":"+'OPM All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$82","v":{"v":0.2645741235733333,"d":"26.46%"}},{"v":0.2645741235733333,"d":"26.46%"},{"$f":"+'OPM All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$121","v":{"v":0.28451943785999995,"d":"28.45%"}},{"v":0.28451943785999995,"d":"28.45%"},{"$f":"+'OPM All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$160","v":{"v":0.28923562039333334,"d":"28.92%"}},{"v":0.28923562039333334,"d":"28.92%"}]
["Operations & Maintenace (O&M)","L28",{"$f":"+'OPM All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$44","v":{"v":0.2803387016129032,"d":"28.03%"}},{"v":0.2803387016129032,"d":"28.03%"},{"$f":"+'OPM All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$83","v":{"v":0.26367011958709674,"d":"26.37%"}},{"v":0.26367011958709674,"d":"26.37%"},{"$f":"+'OPM All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$122","v":{"v":0.2837671979290322,"d":"28.38%"}},{"v":0.2837671979290322,"d":"28.38%"},{"$f":"+'OPM All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$161","v":{"v":0.28833124554193545,"d":"28.83%"}},{"v":0.28833124554193545,"d":"28.83%"}]
["Operations & Maintenace (O&M)","L29",{"$f":"+'OPM All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$45","v":{"v":0.27951717968749995,"d":"27.95%"}},{"v":0.27951717968749995,"d":"27.95%"},{"$f":"+'OPM All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$84","v":{"v":0.26282261584999994,"d":"26.28%"}},{"v":0.26282261584999994,"d":"26.28%"},{"$f":"+'OPM All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$123","v":{"v":0.28306197299374997,"d":"28.31%"}},{"v":0.28306197299374997,"d":"28.31%"},{"$f":"+'OPM All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$162","v":{"v":0.28748339411875,"d":"28.75%"}},{"v":0.28748339411875,"d":"28.75%"}]
["Operations & Maintenace (O&M)","L30",{"$f":"+'OPM All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$46","v":{"v":0.27442113484848485,"d":"27.44%"}},{"v":0.27442113484848485,"d":"27.44%"},{"$f":"+'OPM All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$85","v":{"v":0.2618118699151515,"d":"26.18%"}},{"v":0.2618118699151515,"d":"26.18%"},{"$f":"+'OPM All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$124","v":{"v":0.2823994889636363,"d":"28.24%"}},{"v":0.2823994889636363,"d":"28.24%"},{"$f":"+'OPM All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$163","v":{"v":0.286686927630303,"d":"28.67%"}},{"v":0.286686927630303,"d":"28.67%"}]
["Operations & Maintenace (O&M)","L31",{"$f":"+'OPM All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$47","v":{"v":0.26861463088235293,"d":"26.86%"}},{"v":0.26861463088235293,"d":"26.86%"},{"$f":"+'OPM All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$86","v":{"v":0.25586152079999996,"d":"25.59%"}},{"v":0.25586152079999996,"d":"25.59%"},{"$f":"+'OPM All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$125","v":{"v":0.28011491575882347,"d":"28.01%"}},{"v":0.28011491575882347,"d":"28.01%"},{"$f":"+'OPM All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$164","v":{"v":0.2859373121117647,"d":"28.59%"}},{"v":0.2859373121117647,"d":"28.59%"}]
["Operations & Maintenace (O&M)","L32",{"$f":"+'OPM All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$48","v":{"v":0.2631399271428571,"d":"26.31%"}},{"v":0.2631399271428571,"d":"26.31%"},{"$f":"+'OPM All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$87","v":{"v":0.25025119163428566,"d":"25.03%"}},{"v":0.25025119163428566,"d":"25.03%"},{"$f":"+'OPM All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$126","v":{"v":0.27381163245142853,"d":"27.38%"}},{"v":0.27381163245142853,"d":"27.38%"},{"$f":"+'OPM All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$165","v":{"v":0.2822338460514286,"d":"28.22%"}},{"v":0.2822338460514286,"d":"28.22%"}]
["Operations & Maintenace (O&M)","L33",{"$f":"+'OPM All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$49","v":{"v":0.2579693736111111,"d":"25.80%"}},{"v":0.2579693736111111,"d":"25.80%"},{"$f":"+'OPM All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$88","v":{"v":0.24495254742222217,"d":"24.50%"}},{"v":0.24495254742222217,"d":"24.50%"},{"$f":"+'OPM All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$127","v":{"v":0.26785853154999995,"d":"26.79%"}},{"v":0.26785853154999995,"d":"26.79%"},{"$f":"+'OPM All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$166","v":{"v":0.2760467947722222,"d":"27.60%"}},{"v":0.2760467947722222,"d":"27.60%"}]
["Operations & Maintenace (O&M)","L34",{"$f":"+'OPM All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$50","v":{"v":0.25307830945945947,"d":"25.31%"}},{"v":0.25307830945945947,"d":"25.31%"},{"$f":"+'OPM All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$89","v":{"v":0.23994031641081076,"d":"23.99%"}},{"v":0.23994031641081076,"d":"23.99%"},{"$f":"+'OPM All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$128","v":{"v":0.26222721988648645,"d":"26.22%"}},{"v":0.26222721988648645,"d":"26.22%"},{"$f":"+'OPM All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$167","v":{"v":0.2701941786972973,"d":"27.02%"}},{"v":0.2701941786972973,"d":"27.02%"}]
["Operations & Maintenace (O&M)","L35",{"$f":"+'OPM All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$51","v":{"v":0.2484446697368421,"d":"24.84%"}},{"v":0.2484446697368421,"d":"24.84%"},{"$f":"+'OPM All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$90","v":{"v":0.2351918870315789,"d":"23.52%"}},{"v":0.2351918870315789,"d":"23.52%"},{"$f":"+'OPM All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$129","v":{"v":0.2568922930473684,"d":"25.69%"}},{"v":0.2568922930473684,"d":"25.69%"},{"$f":"+'OPM All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$168","v":{"v":0.2646495950473684,"d":"26.46%"}},{"v":0.2646495950473684,"d":"26.46%"}]
["Operations & Maintenace (O&M)","L36",{"$f":"+'OPM All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$52","v":{"v":0.24404865256410255,"d":"24.40%"}},{"v":0.24404865256410255,"d":"24.40%"},{"$f":"+'OPM All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$91","v":{"v":0.230686966851282,"d":"23.07%"}},{"v":0.230686966851282,"d":"23.07%"},{"$f":"+'OPM All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$130","v":{"v":0.25183095219999996,"d":"25.18%"}},{"v":0.25183095219999996,"d":"25.18%"},{"$f":"+'OPM All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$169","v":{"v":0.2593893490205128,"d":"25.94%"}},{"v":0.2593893490205128,"d":"25.94%"}]
["Operations & Maintenace (O&M)","L37",{"$f":"+'OPM All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$53","v":{"v":0.23987243625,"d":"23.99%"}},{"v":0.23987243625,"d":"23.99%"},{"$f":"+'OPM All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$92","v":{"v":0.22640729267999996,"d":"22.64%"}},{"v":0.22640729267999996,"d":"22.64%"},{"$f":"+'OPM All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$131","v":{"v":0.24702267839499997,"d":"24.70%"}},{"v":0.24702267839499997,"d":"24.70%"},{"$f":"+'OPM All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$170","v":{"v":0.254392115295,"d":"25.44%"}},{"v":0.254392115295,"d":"25.44%"}]
["Operations & Maintenace (O&M)","L38",{"$f":"+C759","v":{"v":200000,"d":"200,000"}},{"$f":"+D759","v":{"v":0.23987243625,"d":"23.99%"}},{"v":0.23987243625,"d":"23.99%"},{"$f":"+F759","v":{"v":200000,"d":"200,000"}},{"$f":"+G759","v":{"v":0.22640729267999996,"d":"22.64%"}},{"v":0.22640729267999996,"d":"22.64%"},{"$f":"+I759","v":{"v":200000,"d":"200,000"}},{"$f":"+J759","v":{"v":0.24702267839499997,"d":"24.70%"}},{"v":0.24702267839499997,"d":"24.70%"},{"$f":"+L759","v":{"v":200000,"d":"200,000"}},{"$f":"+M759","v":{"v":0.254392115295,"d":"25.44%"}},{"v":0.254392115295,"d":"25.44%"}]
["Operations & Maintenace (O&M)","L39",{"$f":"+C760","v":{"v":200000,"d":"200,000"}},{"v":0.23987243625,"d":"23.99%"},{"v":0.23987243625,"d":"23.99%"},{"$f":"+F760","v":{"v":200000,"d":"200,000"}},{"v":0.22640729267999996,"d":"22.64%"},{"v":0.22640729267999996,"d":"22.64%"},{"$f":"+I760","v":{"v":200000,"d":"200,000"}},{"v":0.24702267839499997,"d":"24.70%"},{"v":0.24702267839499997,"d":"24.70%"},{"$f":"+L760","v":{"v":200000,"d":"200,000"}},{"v":0.254392115295,"d":"25.44%"},{"v":0.254392115295,"d":"25.44%"}]
["Operations & Maintenace (O&M)","L40",{"v":200000,"d":"200,000"},{"v":0.23987243625,"d":"23.99%"},{"v":0.23987243625,"d":"23.99%"},{"v":200000,"d":"200,000"},{"v":0.22640729267999996,"d":"22.64%"},{"v":0.22640729267999996,"d":"22.64%"},{"v":200000,"d":"200,000"},{"v":0.24702267839499997,"d":"24.70%"},{"v":0.24702267839499997,"d":"24.70%"},{"v":200000,"d":"200,000"},{"v":0.254392115295,"d":"25.44%"},{"v":0.254392115295,"d":"25.44%"}]
["Post Doc Fellows (Non Union)","L1",{"$f":"+'PDF All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$17","v":{"v":0.19196206,"d":"19.20%"}},{"$f":"+D763","v":{"v":0.19196206,"d":"19.20%"}},{"$f":"+'PDF All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$56","v":{"v":0.19410541999999997,"d":"19.41%"}},{"$f":"+G763","v":{"v":0.19410541999999997,"d":"19.41%"}},{"$f":"+'PDF All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$95","v":{"v":0.19817324,"d":"19.82%"}},{"$f":"+J763","v":{"v":0.19817324,"d":"19.82%"}},{"$f":"+'PDF All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$134","v":{"v":0.21168716000000004,"d":"21.17%"}},{"$f":"+M763","v":{"v":0.21168716000000004,"d":"21.17%"}}]
["Post Doc Fellows (Non Union)","L2",{"$f":"+'PDF All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$18","v":{"v":0.17413900000000002,"d":"17.41%"}},{"v":0.17413900000000002,"d":"17.41%"},{"$f":"+'PDF All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$57","v":{"v":0.175603688,"d":"17.56%"}},{"v":0.175603688,"d":"17.56%"},{"$f":"+'PDF All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$96","v":{"v":0.178857944,"d":"17.89%"}},{"v":0.178857944,"d":"17.89%"},{"$f":"+'PDF All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$135","v":{"v":0.19166908,"d":"19.17%"}},{"v":0.19166908,"d":"19.17%"}]
["Post Doc Fellows (Non Union)","L3",{"$f":"+'PDF All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$19","v":{"v":0.16225696,"d":"16.23%"}},{"v":0.16225696,"d":"16.23%"},{"$f":"+'PDF All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$58","v":{"v":0.1632692,"d":"16.33%"}},{"v":0.1632692,"d":"16.33%"},{"$f":"+'PDF All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$97","v":{"v":0.16598108000000003,"d":"16.60%"}},{"v":0.16598108000000003,"d":"16.60%"},{"$f":"+'PDF All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$136","v":{"v":0.17832369333333334,"d":"17.83%"}},{"v":0.17832369333333334,"d":"17.83%"}]
["Post Doc Fellows (Non Union)","L4",{"$f":"+'PDF All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$20","v":{"v":0.15376978857142856,"d":"15.38%"}},{"v":0.15376978857142856,"d":"15.38%"},{"$f":"+'PDF All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$59","v":{"v":0.15445885142857144,"d":"15.45%"}},{"v":0.15445885142857144,"d":"15.45%"},{"$f":"+'PDF All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$98","v":{"v":0.15678332,"d":"15.68%"}},{"v":0.15678332,"d":"15.68%"},{"$f":"+'PDF All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$137","v":{"v":0.16879127428571428,"d":"16.88%"}},{"v":0.16879127428571428,"d":"16.88%"}]
["Post Doc Fellows (Non Union)","L5",{"$f":"+'PDF All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$21","v":{"v":0.14740440999999999,"d":"14.74%"}},{"v":0.14740440999999999,"d":"14.74%"},{"$f":"+'PDF All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$60","v":{"v":0.14785109,"d":"14.79%"}},{"v":0.14785109,"d":"14.79%"},{"$f":"+'PDF All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$99","v":{"v":0.14988500000000002,"d":"14.99%"}},{"v":0.14988500000000002,"d":"14.99%"},{"$f":"+'PDF All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$138","v":{"v":0.16164196,"d":"16.16%"}},{"v":0.16164196,"d":"16.16%"}]
["Post Doc Fellows (Non Union)","L6",{"$f":"+'PDF All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$22","v":{"v":0.14245356,"d":"14.25%"}},{"v":0.14245356,"d":"14.25%"},{"$f":"+'PDF All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$61","v":{"v":0.14271172,"d":"14.27%"}},{"v":0.14271172,"d":"14.27%"},{"$f":"+'PDF All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$100","v":{"v":0.14451964,"d":"14.45%"}},{"v":0.14451964,"d":"14.45%"},{"$f":"+'PDF All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$139","v":{"v":0.1560813822222222,"d":"15.61%"}},{"v":0.1560813822222222,"d":"15.61%"}]
["Post Doc Fellows (Non Union)","L7",{"$f":"+'PDF All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$23","v":{"v":0.13849288,"d":"13.85%"}},{"v":0.13849288,"d":"13.85%"},{"$f":"+'PDF All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$62","v":{"v":0.138600224,"d":"13.86%"}},{"v":0.138600224,"d":"13.86%"},{"$f":"+'PDF All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$101","v":{"v":0.140227352,"d":"14.02%"}},{"v":0.140227352,"d":"14.02%"},{"$f":"+'PDF All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$140","v":{"v":0.15163292,"d":"15.16%"}},{"v":0.15163292,"d":"15.16%"}]
["Post Doc Fellows (Non Union)","L8",{"$f":"+'PDF All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$24","v":{"v":0.13315243272727273,"d":"13.32%"}},{"v":0.13315243272727273,"d":"13.32%"},{"$f":"+'PDF All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$63","v":{"v":0.13384849090909093,"d":"13.38%"}},{"v":0.13384849090909093,"d":"13.38%"},{"$f":"+'PDF All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$102","v":{"v":0.1359498072727273,"d":"13.59%"}},{"v":0.1359498072727273,"d":"13.59%"},{"$f":"+'PDF All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$141","v":{"v":0.14784970545454545,"d":"14.78%"}},{"v":0.14784970545454545,"d":"14.78%"}]
["Post Doc Fellows (Non Union)","L9",{"$f":"+'PDF All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$25","v":{"v":0.12430862666666667,"d":"12.43%"}},{"v":0.12430862666666667,"d":"12.43%"},{"$f":"+'PDF All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$64","v":{"v":0.12583251333333334,"d":"12.58%"}},{"v":0.12583251333333334,"d":"12.58%"},{"$f":"+'PDF All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$103","v":{"v":0.12883122000000002,"d":"12.88%"}},{"v":0.12883122000000002,"d":"12.88%"},{"$f":"+'PDF All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$142","v":{"v":0.14144529333333336,"d":"14.14%"}},{"v":0.14144529333333336,"d":"14.14%"}]
["Post Doc Fellows (Non Union)","L10",{"$f":"+'PDF All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$26","v":{"v":0.11682540615384616,"d":"11.68%"}},{"v":0.11682540615384616,"d":"11.68%"},{"$f":"+'PDF All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$65","v":{"v":0.11813591692307694,"d":"11.81%"}},{"v":0.11813591692307694,"d":"11.81%"},{"$f":"+'PDF All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$104","v":{"v":0.12090395384615386,"d":"12.09%"}},{"v":0.12090395384615386,"d":"12.09%"},{"$f":"+'PDF All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$143","v":{"v":0.13254771384615388,"d":"13.25%"}},{"v":0.13254771384615388,"d":"13.25%"}]
["Post Doc Fellows (Non Union)","L11",{"$f":"+'PDF All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$27","v":{"v":0.11041121714285715,"d":"11.04%"}},{"v":0.11041121714285715,"d":"11.04%"},{"$f":"+'PDF All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$66","v":{"v":0.11153883428571429,"d":"11.15%"}},{"v":0.11153883428571429,"d":"11.15%"},{"$f":"+'PDF All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$105","v":{"v":0.1141091542857143,"d":"11.41%"}},{"v":0.1141091542857143,"d":"11.41%"},{"$f":"+'PDF All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$144","v":{"v":0.12492121714285716,"d":"12.49%"}},{"v":0.12492121714285716,"d":"12.49%"}]
["Post Doc Fellows (Non Union)","L12",{"$f":"+'PDF All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$28","v":{"v":0.10485225333333333,"d":"10.49%"}},{"v":0.10485225333333333,"d":"10.49%"},{"$f":"+'PDF All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$67","v":{"v":0.10582136266666667,"d":"10.58%"}},{"v":0.10582136266666667,"d":"10.58%"},{"$f":"+'PDF All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$106","v":{"v":0.108220328,"d":"10.82%"}},{"v":0.108220328,"d":"10.82%"},{"$f":"+'PDF All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$145","v":{"v":0.11831158666666668,"d":"11.83%"}},{"v":0.11831158666666668,"d":"11.83%"}]
["Post Doc Fellows (Non Union)","L13",{"$f":"+'PDF All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$29","v":{"v":0.09998816,"d":"10.00%"}},{"v":0.09998816,"d":"10.00%"},{"$f":"+'PDF All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$68","v":{"v":0.10081857500000001,"d":"10.08%"}},{"v":0.10081857500000001,"d":"10.08%"},{"$f":"+'PDF All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$107","v":{"v":0.103067605,"d":"10.31%"}},{"v":0.103067605,"d":"10.31%"},{"$f":"+'PDF All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$146","v":{"v":0.11252816,"d":"11.25%"}},{"v":0.11252816,"d":"11.25%"}]
["Post Doc Fellows (Non Union)","L14",{"$f":"+'PDF All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$30","v":{"v":0.09569631294117648,"d":"9.57%"}},{"v":0.09569631294117648,"d":"9.57%"},{"$f":"+'PDF All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$69","v":{"v":0.0964043505882353,"d":"9.64%"}},{"v":0.0964043505882353,"d":"9.64%"},{"$f":"+'PDF All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$108","v":{"v":0.09852108470588238,"d":"9.85%"}},{"v":0.09852108470588238,"d":"9.85%"},{"$f":"+'PDF All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$147","v":{"v":0.10742513647058825,"d":"10.74%"}},{"v":0.10742513647058825,"d":"10.74%"}]
["Post Doc Fellows (Non Union)","L15",{"$f":"+'PDF All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$31","v":{"v":0.09180133777777777,"d":"9.18%"}},{"v":0.09180133777777777,"d":"9.18%"},{"$f":"+'PDF All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$70","v":{"v":0.09248059555555556,"d":"9.25%"}},{"v":0.09248059555555556,"d":"9.25%"},{"$f":"+'PDF All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$109","v":{"v":0.09447973333333334,"d":"9.45%"}},{"v":0.09447973333333334,"d":"9.45%"},{"$f":"+'PDF All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$148","v":{"v":0.10288911555555556,"d":"10.29%"}},{"v":0.10288911555555556,"d":"10.29%"}]
["Post Doc Fellows (Non Union)","L16",{"$f":"+'PDF All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$32","v":{"v":0.08820267578947368,"d":"8.82%"}},{"v":0.08820267578947368,"d":"8.82%"},{"$f":"+'PDF All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$71","v":{"v":0.08881449894736844,"d":"8.88%"}},{"v":0.08881449894736844,"d":"8.88%"},{"$f":"+'PDF All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$110","v":{"v":0.09082210315789474,"d":"9.08%"}},{"v":0.09082210315789474,"d":"9.08%"},{"$f":"+'PDF All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$149","v":{"v":0.0988305705263158,"d":"9.88%"}},{"v":0.0988305705263158,"d":"9.88%"}]
["Post Doc Fellows (Non Union)","L17",{"$f":"+'PDF All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$33","v":{"v":0.08496387999999999,"d":"8.50%"}},{"v":0.08496387999999999,"d":"8.50%"},{"$f":"+'PDF All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$72","v":{"v":0.08548261199999999,"d":"8.55%"}},{"v":0.08548261199999999,"d":"8.55%"},{"$f":"+'PDF All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$111","v":{"v":0.087389836,"d":"8.74%"}},{"v":0.087389836,"d":"8.74%"},{"$f":"+'PDF All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$150","v":{"v":0.09506988,"d":"9.51%"}},{"v":0.09506988,"d":"9.51%"}]
["Post Doc Fellows (Non Union)","L18",{"$f":"+'PDF All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$34","v":{"v":0.08191798095238094,"d":"8.19%"}},{"v":0.08191798095238094,"d":"8.19%"},{"$f":"+'PDF All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$73","v":{"v":0.0823524876190476,"d":"8.24%"}},{"v":0.0823524876190476,"d":"8.24%"},{"$f":"+'PDF All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$112","v":{"v":0.08416889142857142,"d":"8.42%"}},{"v":0.08416889142857142,"d":"8.42%"},{"$f":"+'PDF All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$151","v":{"v":0.09148321904761904,"d":"9.15%"}},{"v":0.09148321904761904,"d":"9.15%"}]
["Post Doc Fellows (Non Union)","L19",{"$f":"+'PDF All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$35","v":{"v":0.07914898181818181,"d":"7.91%"}},{"v":0.07914898181818181,"d":"7.91%"},{"$f":"+'PDF All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$74","v":{"v":0.07950692,"d":"7.95%"}},{"v":0.07950692,"d":"7.95%"},{"$f":"+'PDF All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$113","v":{"v":0.08124076,"d":"8.12%"}},{"v":0.08124076,"d":"8.12%"},{"$f":"+'PDF All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$152","v":{"v":0.08822261818181817,"d":"8.82%"}},{"v":0.08822261818181817,"d":"8.82%"}]
["Post Doc Fellows (Non Union)","L20",{"$f":"+'PDF All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$36","v":{"v":0.07662076521739129,"d":"7.66%"}},{"v":0.07662076521739129,"d":"7.66%"},{"$f":"+'PDF All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$75","v":{"v":0.07690879304347825,"d":"7.69%"}},{"v":0.07690879304347825,"d":"7.69%"},{"$f":"+'PDF All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$114","v":{"v":0.07856724869565217,"d":"7.86%"}},{"v":0.07856724869565217,"d":"7.86%"},{"$f":"+'PDF All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$153","v":{"v":0.08524554782608695,"d":"8.52%"}},{"v":0.08524554782608695,"d":"8.52%"}]
["Post Doc Fellows (Non Union)","L21",{"$f":"+'PDF All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$37","v":{"v":0.07430323333333333,"d":"7.43%"}},{"v":0.07430323333333333,"d":"7.43%"},{"$f":"+'PDF All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$76","v":{"v":0.07452717666666665,"d":"7.45%"}},{"v":0.07452717666666665,"d":"7.45%"},{"$f":"+'PDF All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$115","v":{"v":0.07611653,"d":"7.61%"}},{"v":0.07611653,"d":"7.61%"},{"$f":"+'PDF All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$154","v":{"v":0.08251656666666667,"d":"8.25%"}},{"v":0.08251656666666667,"d":"8.25%"}]
["Post Doc Fellows (Non Union)","L22",{"$f":"+'PDF All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$38","v":{"v":0.07217110399999999,"d":"7.22%"}},{"v":0.07217110399999999,"d":"7.22%"},{"$f":"+'PDF All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$77","v":{"v":0.07233608959999999,"d":"7.23%"}},{"v":0.07233608959999999,"d":"7.23%"},{"$f":"+'PDF All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$116","v":{"v":0.0738618688,"d":"7.39%"}},{"v":0.0738618688,"d":"7.39%"},{"$f":"+'PDF All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$155","v":{"v":0.08000590399999999,"d":"8.00%"}},{"v":0.08000590399999999,"d":"8.00%"}]
["Post Doc Fellows (Non Union)","L23",{"$f":"+'PDF All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$39","v":{"v":0.07020298461538461,"d":"7.02%"}},{"v":0.07020298461538461,"d":"7.02%"},{"$f":"+'PDF All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$78","v":{"v":0.07031354769230769,"d":"7.03%"}},{"v":0.07031354769230769,"d":"7.03%"},{"$f":"+'PDF All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$117","v":{"v":0.07178064307692307,"d":"7.18%"}},{"v":0.07178064307692307,"d":"7.18%"},{"$f":"+'PDF All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$156","v":{"v":0.07768836923076923,"d":"7.77%"}},{"v":0.07768836923076923,"d":"7.77%"}]
["Post Doc Fellows (Non Union)","L24",{"$f":"+'PDF All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$40","v":{"v":0.06838065185185184,"d":"6.84%"}},{"v":0.06838065185185184,"d":"6.84%"},{"$f":"+'PDF All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$79","v":{"v":0.06844082370370369,"d":"6.84%"}},{"v":0.06844082370370369,"d":"6.84%"},{"$f":"+'PDF All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$118","v":{"v":0.06985358222222222,"d":"6.99%"}},{"v":0.06985358222222222,"d":"6.99%"},{"$f":"+'PDF All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$157","v":{"v":0.0755425037037037,"d":"7.55%"}},{"v":0.0755425037037037,"d":"7.55%"}]
["Post Doc Fellows (Non Union)","L25",{"$f":"+'PDF All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$41","v":{"v":0.0666884857142857,"d":"6.67%"}},{"v":0.0666884857142857,"d":"6.67%"},{"$f":"+'PDF All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$80","v":{"v":0.06670186571428571,"d":"6.67%"}},{"v":0.06670186571428571,"d":"6.67%"},{"$f":"+'PDF All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$119","v":{"v":0.06806416857142857,"d":"6.81%"}},{"v":0.06806416857142857,"d":"6.81%"},{"$f":"+'PDF All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$158","v":{"v":0.07354991428571428,"d":"7.35%"}},{"v":0.07354991428571428,"d":"7.35%"}]
["Post Doc Fellows (Non Union)","L26",{"$f":"+'PDF All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$42","v":{"v":0.06511302068965516,"d":"6.51%"}},{"$f":"+D788","v":{"v":0.06511302068965516,"d":"6.51%"}},{"$f":"+'PDF All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$81","v":{"v":0.06508283586206896,"d":"6.51%"}},{"$f":"+G788","v":{"v":0.06508283586206896,"d":"6.51%"}},{"$f":"+'PDF All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$120","v":{"v":0.06639816275862069,"d":"6.64%"}},{"$f":"+J788","v":{"v":0.06639816275862069,"d":"6.64%"}},{"$f":"+'PDF All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$159","v":{"v":0.0716947448275862,"d":"7.17%"}},{"$f":"+M788","v":{"v":0.0716947448275862,"d":"7.17%"}}]
["Post Doc Fellows (Non Union)","L27",{"$f":"+'PDF All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$43","v":{"v":0.06364258666666665,"d":"6.36%"}},{"v":0.06364258666666665,"d":"6.36%"},{"$f":"+'PDF All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$82","v":{"v":0.06357174133333332,"d":"6.36%"}},{"v":0.06357174133333332,"d":"6.36%"},{"$f":"+'PDF All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$121","v":{"v":0.06484322399999999,"d":"6.48%"}},{"v":0.06484322399999999,"d":"6.48%"},{"$f":"+'PDF All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$160","v":{"v":0.06996325333333332,"d":"7.00%"}},{"v":0.06996325333333332,"d":"7.00%"}]
["Post Doc Fellows (Non Union)","L28",{"$f":"+'PDF All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$44","v":{"v":0.0622670193548387,"d":"6.23%"}},{"v":0.0622670193548387,"d":"6.23%"},{"$f":"+'PDF All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$83","v":{"v":0.062158136774193545,"d":"6.22%"}},{"v":0.062158136774193545,"d":"6.22%"},{"$f":"+'PDF All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$122","v":{"v":0.06338860387096774,"d":"6.34%"}},{"v":0.06338860387096774,"d":"6.34%"},{"$f":"+'PDF All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$161","v":{"v":0.06834347096774193,"d":"6.83%"}},{"v":0.06834347096774193,"d":"6.83%"}]
["Post Doc Fellows (Non Union)","L29",{"$f":"+'PDF All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$45","v":{"v":0.060977424999999995,"d":"6.10%"}},{"v":0.060977424999999995,"d":"6.10%"},{"$f":"+'PDF All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$84","v":{"v":0.06083288249999999,"d":"6.08%"}},{"v":0.06083288249999999,"d":"6.08%"},{"$f":"+'PDF All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$123","v":{"v":0.062024897499999995,"d":"6.20%"}},{"v":0.062024897499999995,"d":"6.20%"},{"$f":"+'PDF All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$162","v":{"v":0.06682492500000001,"d":"6.68%"}},{"v":0.06682492500000001,"d":"6.68%"}]
["Post Doc Fellows (Non Union)","L30",{"$f":"+'PDF All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$46","v":{"v":0.059765987878787875,"d":"5.98%"}},{"v":0.059765987878787875,"d":"5.98%"},{"$f":"+'PDF All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$85","v":{"v":0.05958794666666666,"d":"5.96%"}},{"v":0.05958794666666666,"d":"5.96%"},{"$f":"+'PDF All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$124","v":{"v":0.06074384,"d":"6.07%"}},{"v":0.06074384,"d":"6.07%"},{"$f":"+'PDF All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$163","v":{"v":0.06539841212121213,"d":"6.54%"}},{"v":0.06539841212121213,"d":"6.54%"}]
["Post Doc Fellows (Non Union)","L31",{"$f":"+'PDF All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$47","v":{"v":0.058625811764705875,"d":"5.86%"}},{"v":0.058625811764705875,"d":"5.86%"},{"$f":"+'PDF All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$86","v":{"v":0.05841624235294117,"d":"5.84%"}},{"v":0.05841624235294117,"d":"5.84%"},{"$f":"+'PDF All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$125","v":{"v":0.05953813882352941,"d":"5.95%"}},{"v":0.05953813882352941,"d":"5.95%"},{"$f":"+'PDF All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$164","v":{"v":0.06405581176470589,"d":"6.41%"}},{"v":0.06405581176470589,"d":"6.41%"}]
["Post Doc Fellows (Non Union)","L32",{"$f":"+'PDF All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$48","v":{"v":0.05755078857142856,"d":"5.76%"}},{"v":0.05755078857142856,"d":"5.76%"},{"$f":"+'PDF All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$87","v":{"v":0.05731149257142856,"d":"5.73%"}},{"v":0.05731149257142856,"d":"5.73%"},{"$f":"+'PDF All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$126","v":{"v":0.058401334857142856,"d":"5.84%"}},{"v":0.058401334857142856,"d":"5.84%"},{"$f":"+'PDF All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$165","v":{"v":0.06278993142857144,"d":"6.28%"}},{"v":0.06278993142857144,"d":"6.28%"}]
["Post Doc Fellows (Non Union)","L33",{"$f":"+'PDF All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$49","v":{"v":0.05653548888888888,"d":"5.65%"}},{"v":0.05653548888888888,"d":"5.65%"},{"$f":"+'PDF All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$88","v":{"v":0.05626811777777777,"d":"5.63%"}},{"v":0.05626811777777777,"d":"5.63%"},{"$f":"+'PDF All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$127","v":{"v":0.05732768666666666,"d":"5.73%"}},{"v":0.05732768666666666,"d":"5.73%"},{"$f":"+'PDF All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$166","v":{"v":0.061594377777777785,"d":"6.16%"}},{"v":0.061594377777777785,"d":"6.16%"}]
["Post Doc Fellows (Non Union)","L34",{"$f":"+'PDF All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$50","v":{"v":0.05557507027027026,"d":"5.56%"}},{"v":0.05557507027027026,"d":"5.56%"},{"$f":"+'PDF All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$89","v":{"v":0.055281141621621614,"d":"5.53%"}},{"v":0.055281141621621614,"d":"5.53%"},{"$f":"+'PDF All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$128","v":{"v":0.056312073513513514,"d":"5.63%"}},{"v":0.056312073513513514,"d":"5.63%"},{"$f":"+'PDF All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$167","v":{"v":0.06046344864864865,"d":"6.05%"}},{"v":0.06046344864864865,"d":"6.05%"}]
["Post Doc Fellows (Non Union)","L35",{"$f":"+'PDF All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$51","v":{"v":0.0546652,"d":"5.47%"}},{"v":0.0546652,"d":"5.47%"},{"$f":"+'PDF All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$90","v":{"v":0.054346111578947365,"d":"5.43%"}},{"v":0.054346111578947365,"d":"5.43%"},{"$f":"+'PDF All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$129","v":{"v":0.05534991368421052,"d":"5.53%"}},{"v":0.05534991368421052,"d":"5.53%"},{"$f":"+'PDF All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$168","v":{"v":0.059392042105263165,"d":"5.94%"}},{"v":0.059392042105263165,"d":"5.94%"}]
["Post Doc Fellows (Non Union)","L36",{"$f":"+'PDF All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$52","v":{"v":0.05380198974358974,"d":"5.38%"}},{"v":0.05380198974358974,"d":"5.38%"},{"$f":"+'PDF All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$91","v":{"v":0.05345903179487179,"d":"5.35%"}},{"v":0.05345903179487179,"d":"5.35%"},{"$f":"+'PDF All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$130","v":{"v":0.05443709538461538,"d":"5.44%"}},{"v":0.05443709538461538,"d":"5.44%"},{"$f":"+'PDF All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$169","v":{"v":0.058375579487179495,"d":"5.84%"}},{"v":0.058375579487179495,"d":"5.84%"}]
["Post Doc Fellows (Non Union)","L37",{"$f":"+'PDF All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$53","v":{"v":0.05298194,"d":"5.30%"}},{"v":0.05298194,"d":"5.30%"},{"$f":"+'PDF All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$92","v":{"v":0.052616305999999995,"d":"5.26%"}},{"v":0.052616305999999995,"d":"5.26%"},{"$f":"+'PDF All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$131","v":{"v":0.053569918,"d":"5.36%"}},{"v":0.053569918,"d":"5.36%"},{"$f":"+'PDF All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$170","v":{"v":0.057409940000000007,"d":"5.74%"}},{"v":0.057409940000000007,"d":"5.74%"}]
["Post Doc Fellows (Non Union)","L38",{"$f":"+C799","v":{"v":200000,"d":"200,000"}},{"$f":"+D799","v":{"v":0.05298194,"d":"5.30%"}},{"v":0.05298194,"d":"5.30%"},{"$f":"+F799","v":{"v":200000,"d":"200,000"}},{"$f":"+G799","v":{"v":0.052616305999999995,"d":"5.26%"}},{"v":0.052616305999999995,"d":"5.26%"},{"$f":"+I799","v":{"v":200000,"d":"200,000"}},{"$f":"+J799","v":{"v":0.053569918,"d":"5.36%"}},{"v":0.053569918,"d":"5.36%"},{"$f":"+L799","v":{"v":200000,"d":"200,000"}},{"$f":"+M799","v":{"v":0.057409940000000007,"d":"5.74%"}},{"v":0.057409940000000007,"d":"5.74%"}]
["Post Doc Fellows (Non Union)","L39",{"$f":"+C800","v":{"v":200000,"d":"200,000"}},{"v":0.05298194,"d":"5.30%"},{"v":0.05298194,"d":"5.30%"},{"$f":"+F800","v":{"v":200000,"d":"200,000"}},{"v":0.052616305999999995,"d":"5.26%"},{"v":0.052616305999999995,"d":"5.26%"},{"$f":"+I800","v":{"v":200000,"d":"200,000"}},{"v":0.053569918,"d":"5.36%"},{"v":0.053569918,"d":"5.36%"},{"$f":"+L800","v":{"v":200000,"d":"200,000"}},{"v":0.057409940000000007,"d":"5.74%"},{"v":0.057409940000000007,"d":"5.74%"}]
["Post Doc Fellows (Non Union)","L40",{"v":200000,"d":"200,000"},{"v":0.05298194,"d":"5.30%"},{"v":0.05298194,"d":"5.30%"},{"v":200000,"d":"200,000"},{"v":0.052616305999999995,"d":"5.26%"},{"v":0.052616305999999995,"d":"5.26%"},{"v":200000,"d":"200,000"},{"v":0.053569918,"d":"5.36%"},{"v":0.053569918,"d":"5.36%"},{"v":200000,"d":"200,000"},{"v":0.057409940000000007,"d":"5.74%"},{"v":0.057409940000000007,"d":"5.74%"}]
["Unifor Unit 3 (Parking)","L1",{"$f":"+'UF3 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$17","v":{"v":0.17216325999999998,"d":"17.22%"}},{"$f":"+D803","v":{"v":0.17216325999999998,"d":"17.22%"}},{"$f":"+'UF3 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$56","v":{"v":0.16642626,"d":"16.64%"}},{"$f":"+G803","v":{"v":0.16642626,"d":"16.64%"}},{"$f":"+'UF3 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$95","v":{"v":0.16856645999999997,"d":"16.86%"}},{"$f":"+J803","v":{"v":0.16856645999999997,"d":"16.86%"}},{"$f":"+'UF3 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$134","v":{"v":0.17760756,"d":"17.76%"}},{"$f":"+M803","v":{"v":0.17760756,"d":"17.76%"}}]
["Unifor Unit 3 (Parking)","L2",{"$f":"+'UF3 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$18","v":{"v":0.1701162,"d":"17.01%"}},{"$f":"+D804","v":{"v":0.1701162,"d":"17.01%"}},{"$f":"+'UF3 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$57","v":{"v":0.16427659999999997,"d":"16.43%"}},{"$f":"+G804","v":{"v":0.16427659999999997,"d":"16.43%"}},{"$f":"+'UF3 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$96","v":{"v":0.16629475999999999,"d":"16.63%"}},{"$f":"+J804","v":{"v":0.16629475999999999,"d":"16.63%"}},{"$f":"+'UF3 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$135","v":{"v":0.17552763999999998,"d":"17.55%"}},{"$f":"+M804","v":{"v":0.17552763999999998,"d":"17.55%"}}]
["Unifor Unit 3 (Parking)","L3",{"$f":"+'UF3 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$19","v":{"v":0.16875149333333334,"d":"16.88%"}},{"v":0.16875149333333334,"d":"16.88%"},{"$f":"+'UF3 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$58","v":{"v":0.16284349333333334,"d":"16.28%"}},{"v":0.16284349333333334,"d":"16.28%"},{"$f":"+'UF3 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$97","v":{"v":0.16478029333333333,"d":"16.48%"}},{"v":0.16478029333333333,"d":"16.48%"},{"$f":"+'UF3 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$136","v":{"v":0.17414102666666667,"d":"17.41%"}},{"v":0.17414102666666667,"d":"17.41%"}]
["Unifor Unit 3 (Parking)","L4",{"$f":"+'UF3 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$20","v":{"v":0.16777670285714286,"d":"16.78%"}},{"v":0.16777670285714286,"d":"16.78%"},{"$f":"+'UF3 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$59","v":{"v":0.1618198457142857,"d":"16.18%"}},{"v":0.1618198457142857,"d":"16.18%"},{"$f":"+'UF3 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$98","v":{"v":0.1636985314285714,"d":"16.37%"}},{"v":0.1636985314285714,"d":"16.37%"},{"$f":"+'UF3 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$137","v":{"v":0.17315058857142854,"d":"17.32%"}},{"v":0.17315058857142854,"d":"17.32%"}]
["Unifor Unit 3 (Parking)","L5",{"$f":"+'UF3 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$21","v":{"v":0.16704560999999996,"d":"16.70%"}},{"v":0.16704560999999996,"d":"16.70%"},{"$f":"+'UF3 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$60","v":{"v":0.16105210999999997,"d":"16.11%"}},{"v":0.16105210999999997,"d":"16.11%"},{"$f":"+'UF3 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$99","v":{"v":0.16288720999999998,"d":"16.29%"}},{"v":0.16288720999999998,"d":"16.29%"},{"$f":"+'UF3 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$138","v":{"v":0.17240775999999997,"d":"17.24%"}},{"v":0.17240775999999997,"d":"17.24%"}]
["Unifor Unit 3 (Parking)","L6",{"$f":"+'UF3 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$22","v":{"v":0.1664769822222222,"d":"16.65%"}},{"v":0.1664769822222222,"d":"16.65%"},{"$f":"+'UF3 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$61","v":{"v":0.1604549822222222,"d":"16.05%"}},{"v":0.1604549822222222,"d":"16.05%"},{"$f":"+'UF3 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$100","v":{"v":0.16225618222222224,"d":"16.23%"}},{"v":0.16225618222222224,"d":"16.23%"},{"$f":"+'UF3 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$139","v":{"v":0.17183000444444443,"d":"17.18%"}},{"v":0.17183000444444443,"d":"17.18%"}]
["Unifor Unit 3 (Parking)","L7",{"$f":"+'UF3 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$23","v":{"v":0.16602208,"d":"16.60%"}},{"v":0.16602208,"d":"16.60%"},{"$f":"+'UF3 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$62","v":{"v":0.15997727999999997,"d":"16.00%"}},{"v":0.15997727999999997,"d":"16.00%"},{"$f":"+'UF3 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$101","v":{"v":0.16175135999999998,"d":"16.18%"}},{"v":0.16175135999999998,"d":"16.18%"},{"$f":"+'UF3 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$140","v":{"v":0.1713678,"d":"17.14%"}},{"v":0.1713678,"d":"17.14%"}]
["Unifor Unit 3 (Parking)","L8",{"$f":"+'UF3 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$24","v":{"v":0.16381518654545454,"d":"16.38%"}},{"v":0.16381518654545454,"d":"16.38%"},{"$f":"+'UF3 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$63","v":{"v":0.1583731149090909,"d":"15.84%"}},{"v":0.1583731149090909,"d":"15.84%"},{"$f":"+'UF3 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$102","v":{"v":0.16066890690909094,"d":"16.07%"}},{"v":0.16066890690909094,"d":"16.07%"},{"$f":"+'UF3 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$141","v":{"v":0.1708641170909091,"d":"17.09%"}},{"v":0.1708641170909091,"d":"17.09%"}]
["Unifor Unit 3 (Parking)","L9",{"$f":"+'UF3 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$25","v":{"v":0.15818906766666666,"d":"15.82%"}},{"v":0.15818906766666666,"d":"15.82%"},{"$f":"+'UF3 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$64","v":{"v":0.15353196866666663,"d":"15.35%"}},{"v":0.15353196866666663,"d":"15.35%"},{"$f":"+'UF3 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$103","v":{"v":0.15678289466666664,"d":"15.68%"}},{"v":0.15678289466666664,"d":"15.68%"},{"$f":"+'UF3 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$142","v":{"v":0.16763543733333333,"d":"16.76%"}},{"v":0.16763543733333333,"d":"16.76%"}]
["Unifor Unit 3 (Parking)","L10",{"$f":"+'UF3 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$26","v":{"v":0.15342850553846152,"d":"15.34%"}},{"v":0.15342850553846152,"d":"15.34%"},{"$f":"+'UF3 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$65","v":{"v":0.1486488756923077,"d":"14.86%"}},{"v":0.1486488756923077,"d":"14.86%"},{"$f":"+'UF3 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$104","v":{"v":0.15194396123076925,"d":"15.19%"}},{"v":0.15194396123076925,"d":"15.19%"},{"$f":"+'UF3 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$143","v":{"v":0.16196169292307694,"d":"16.20%"}},{"v":0.16196169292307694,"d":"16.20%"}]
["Unifor Unit 3 (Parking)","L11",{"$f":"+'UF3 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$27","v":{"v":0.14934802371428568,"d":"14.93%"}},{"v":0.14934802371428568,"d":"14.93%"},{"$f":"+'UF3 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$66","v":{"v":0.1444633674285714,"d":"14.45%"}},{"v":0.1444633674285714,"d":"14.45%"},{"$f":"+'UF3 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$105","v":{"v":0.147796304,"d":"14.78%"}},{"v":0.147796304,"d":"14.78%"},{"$f":"+'UF3 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$144","v":{"v":0.1570984834285714,"d":"15.71%"}},{"v":0.1570984834285714,"d":"15.71%"}]
["Unifor Unit 3 (Parking)","L12",{"$f":"+'UF3 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$28","v":{"v":0.1458116061333333,"d":"14.58%"}},{"v":0.1458116061333333,"d":"14.58%"},{"$f":"+'UF3 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$67","v":{"v":0.14083592693333333,"d":"14.08%"}},{"v":0.14083592693333333,"d":"14.08%"},{"$f":"+'UF3 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$106","v":{"v":0.14420166773333334,"d":"14.42%"}},{"v":0.14420166773333334,"d":"14.42%"},{"$f":"+'UF3 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$145","v":{"v":0.15288370186666664,"d":"15.29%"}},{"v":0.15288370186666664,"d":"15.29%"}]
["Unifor Unit 3 (Parking)","L13",{"$f":"+'UF3 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$29","v":{"v":0.14271724075,"d":"14.27%"}},{"v":0.14271724075,"d":"14.27%"},{"$f":"+'UF3 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$68","v":{"v":0.1376619165,"d":"13.77%"}},{"v":0.1376619165,"d":"13.77%"},{"$f":"+'UF3 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$107","v":{"v":0.14105636100000002,"d":"14.11%"}},{"v":0.14105636100000002,"d":"14.11%"},{"$f":"+'UF3 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$146","v":{"v":0.149195768,"d":"14.92%"}},{"v":0.149195768,"d":"14.92%"}]
["Unifor Unit 3 (Parking)","L14",{"$f":"+'UF3 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$30","v":{"v":0.13998691835294116,"d":"14.00%"}},{"v":0.13998691835294116,"d":"14.00%"},{"$f":"+'UF3 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$69","v":{"v":0.13486131905882354,"d":"13.49%"}},{"v":0.13486131905882354,"d":"13.49%"},{"$f":"+'UF3 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$108","v":{"v":0.1382810903529412,"d":"13.83%"}},{"v":0.1382810903529412,"d":"13.83%"},{"$f":"+'UF3 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$147","v":{"v":0.14594170870588236,"d":"14.59%"}},{"v":0.14594170870588236,"d":"14.59%"}]
["Unifor Unit 3 (Parking)","L15",{"$f":"+'UF3 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$31","v":{"v":0.1374799651111111,"d":"13.75%"}},{"v":0.1374799651111111,"d":"13.75%"},{"$f":"+'UF3 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$70","v":{"v":0.13237189911111114,"d":"13.24%"}},{"v":0.13237189911111114,"d":"13.24%"},{"$f":"+'UF3 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$109","v":{"v":0.13581418311111113,"d":"13.58%"}},{"v":0.13581418311111113,"d":"13.58%"},{"$f":"+'UF3 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$148","v":{"v":0.14304921155555556,"d":"14.30%"}},{"v":0.14304921155555556,"d":"14.30%"}]
["Unifor Unit 3 (Parking)","L16",{"$f":"+'UF3 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$32","v":{"v":0.13512321747368422,"d":"13.51%"}},{"v":0.13512321747368422,"d":"13.51%"},{"$f":"+'UF3 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$71","v":{"v":0.12998915494736843,"d":"13.00%"}},{"v":0.12998915494736843,"d":"13.00%"},{"$f":"+'UF3 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$110","v":{"v":0.13356526610526318,"d":"13.36%"}},{"v":0.13356526610526318,"d":"13.36%"},{"$f":"+'UF3 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$149","v":{"v":0.1404611877894737,"d":"14.05%"}},{"v":0.1404611877894737,"d":"14.05%"}]
["Unifor Unit 3 (Parking)","L17",{"$f":"+'UF3 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$33","v":{"v":0.1330021446,"d":"13.30%"}},{"v":0.1330021446,"d":"13.30%"},{"$f":"+'UF3 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$72","v":{"v":0.12781228520000001,"d":"12.78%"}},{"v":0.12781228520000001,"d":"12.78%"},{"$f":"+'UF3 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$111","v":{"v":0.1314008408,"d":"13.14%"}},{"v":0.1314008408,"d":"13.14%"},{"$f":"+'UF3 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$150","v":{"v":0.1380239664,"d":"13.80%"}},{"v":0.1380239664,"d":"13.80%"}]
["Unifor Unit 3 (Parking)","L18",{"$f":"+'UF3 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$34","v":{"v":0.13096751866666667,"d":"13.10%"}},{"v":0.13096751866666667,"d":"13.10%"},{"$f":"+'UF3 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$73","v":{"v":0.12572717638095238,"d":"12.57%"}},{"v":0.12572717638095238,"d":"12.57%"},{"$f":"+'UF3 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$112","v":{"v":0.12932699123809524,"d":"12.93%"}},{"v":0.12932699123809524,"d":"12.93%"},{"$f":"+'UF3 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$151","v":{"v":0.13563472990476189,"d":"13.56%"}},{"v":0.13563472990476189,"d":"13.56%"}]
["Unifor Unit 3 (Parking)","L19",{"$f":"+'UF3 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$35","v":{"v":0.12911785872727274,"d":"12.91%"}},{"v":0.12911785872727274,"d":"12.91%"},{"$f":"+'UF3 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$74","v":{"v":0.12383162290909092,"d":"12.38%"}},{"v":0.12383162290909092,"d":"12.38%"},{"$f":"+'UF3 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$113","v":{"v":0.12744167345454546,"d":"12.74%"}},{"v":0.12744167345454546,"d":"12.74%"},{"$f":"+'UF3 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$152","v":{"v":0.1334626967272727,"d":"13.35%"}},{"v":0.1334626967272727,"d":"13.35%"}]
["Unifor Unit 3 (Parking)","L20",{"$f":"+'UF3 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$36","v":{"v":0.1274290387826087,"d":"12.74%"}},{"v":0.1274290387826087,"d":"12.74%"},{"$f":"+'UF3 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$75","v":{"v":0.12210090017391305,"d":"12.21%"}},{"v":0.12210090017391305,"d":"12.21%"},{"$f":"+'UF3 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$114","v":{"v":0.12572029634782608,"d":"12.57%"}},{"v":0.12572029634782608,"d":"12.57%"},{"$f":"+'UF3 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$153","v":{"v":0.13147953599999998,"d":"13.15%"}},{"v":0.13147953599999998,"d":"13.15%"}]
["Unifor Unit 3 (Parking)","L21",{"$f":"+'UF3 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$37","v":{"v":0.12588095383333334,"d":"12.59%"}},{"v":0.12588095383333334,"d":"12.59%"},{"$f":"+'UF3 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$76","v":{"v":0.12051440433333334,"d":"12.05%"}},{"v":0.12051440433333334,"d":"12.05%"},{"$f":"+'UF3 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$115","v":{"v":0.12414236733333334,"d":"12.41%"}},{"v":0.12414236733333334,"d":"12.41%"},{"$f":"+'UF3 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$154","v":{"v":0.12966163866666666,"d":"12.97%"}},{"v":0.12966163866666666,"d":"12.97%"}]
["Unifor Unit 3 (Parking)","L22",{"$f":"+'UF3 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$38","v":{"v":0.12445671568000002,"d":"12.45%"}},{"v":0.12445671568000002,"d":"12.45%"},{"$f":"+'UF3 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$77","v":{"v":0.11905482815999999,"d":"11.91%"}},{"v":0.11905482815999999,"d":"11.91%"},{"$f":"+'UF3 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$116","v":{"v":0.12269067264,"d":"12.27%"}},{"v":0.12269067264,"d":"12.27%"},{"$f":"+'UF3 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$155","v":{"v":0.12798917312,"d":"12.80%"}},{"v":0.12798917312,"d":"12.80%"}]
["Unifor Unit 3 (Parking)","L23",{"$f":"+'UF3 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$39","v":{"v":0.12314203430769233,"d":"12.31%"}},{"v":0.12314203430769233,"d":"12.31%"},{"$f":"+'UF3 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$78","v":{"v":0.11770752707692307,"d":"11.77%"}},{"v":0.11770752707692307,"d":"11.77%"},{"$f":"+'UF3 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$117","v":{"v":0.12135064676923077,"d":"12.14%"}},{"v":0.12135064676923077,"d":"12.14%"},{"$f":"+'UF3 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$156","v":{"v":0.12644535876923077,"d":"12.64%"}},{"v":0.12644535876923077,"d":"12.64%"}]
["Unifor Unit 3 (Parking)","L24",{"$f":"+'UF3 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$40","v":{"v":0.12192473674074077,"d":"12.19%"}},{"v":0.12192473674074077,"d":"12.19%"},{"$f":"+'UF3 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$79","v":{"v":0.11646002607407406,"d":"11.65%"}},{"v":0.11646002607407406,"d":"11.65%"},{"$f":"+'UF3 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$118","v":{"v":0.12010988207407408,"d":"12.01%"}},{"v":0.12010988207407408,"d":"12.01%"},{"$f":"+'UF3 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$157","v":{"v":0.12501590103703702,"d":"12.50%"}},{"v":0.12501590103703702,"d":"12.50%"}]
["Unifor Unit 3 (Parking)","L25",{"$f":"+'UF3 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$41","v":{"v":0.12079438900000002,"d":"12.08%"}},{"v":0.12079438900000002,"d":"12.08%"},{"$f":"+'UF3 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$80","v":{"v":0.11530163228571429,"d":"11.53%"}},{"v":0.11530163228571429,"d":"11.53%"},{"$f":"+'UF3 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$119","v":{"v":0.11895774342857143,"d":"11.90%"}},{"v":0.11895774342857143,"d":"11.90%"},{"$f":"+'UF3 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$158","v":{"v":0.12368854742857142,"d":"12.37%"}},{"v":0.12368854742857142,"d":"12.37%"}]
["Unifor Unit 3 (Parking)","L26",{"$f":"+'UF3 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$42","v":{"v":0.11974199627586209,"d":"11.97%"}},{"v":0.11974199627586209,"d":"11.97%"},{"$f":"+'UF3 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$81","v":{"v":0.11422312772413794,"d":"11.42%"}},{"v":0.11422312772413794,"d":"11.42%"},{"$f":"+'UF3 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$120","v":{"v":0.11788506262068967,"d":"11.79%"}},{"v":0.11788506262068967,"d":"11.79%"},{"$f":"+'UF3 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$159","v":{"v":0.12245273544827585,"d":"12.25%"}},{"v":0.12245273544827585,"d":"12.25%"}]
["Unifor Unit 3 (Parking)","L27",{"$f":"+'UF3 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$43","v":{"v":0.11875976306666669,"d":"11.88%"}},{"v":0.11875976306666669,"d":"11.88%"},{"$f":"+'UF3 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$82","v":{"v":0.11321652346666668,"d":"11.32%"}},{"v":0.11321652346666668,"d":"11.32%"},{"$f":"+'UF3 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$121","v":{"v":0.11688389386666667,"d":"11.69%"}},{"v":0.11688389386666667,"d":"11.69%"},{"$f":"+'UF3 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$160","v":{"v":0.12129931093333332,"d":"12.13%"}},{"v":0.12129931093333332,"d":"12.13%"}]
["Unifor Unit 3 (Parking)","L28",{"$f":"+'UF3 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$44","v":{"v":0.1178408997419355,"d":"11.78%"}},{"v":0.1178408997419355,"d":"11.78%"},{"$f":"+'UF3 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$83","v":{"v":0.11227486141935485,"d":"11.23%"}},{"v":0.11227486141935485,"d":"11.23%"},{"$f":"+'UF3 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$122","v":{"v":0.1159473166451613,"d":"11.59%"}},{"v":0.1159473166451613,"d":"11.59%"},{"$f":"+'UF3 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$161","v":{"v":0.12022030090322583,"d":"12.02%"}},{"v":0.12022030090322583,"d":"12.02%"}]
["Unifor Unit 3 (Parking)","L29",{"$f":"+'UF3 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$45","v":{"v":0.11697946537500002,"d":"11.70%"}},{"v":0.11697946537500002,"d":"11.70%"},{"$f":"+'UF3 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$84","v":{"v":0.11139205325,"d":"11.14%"}},{"v":0.11139205325,"d":"11.14%"},{"$f":"+'UF3 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$123","v":{"v":0.1150692755,"d":"11.51%"}},{"v":0.1150692755,"d":"11.51%"},{"$f":"+'UF3 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$162","v":{"v":0.11920872900000001,"d":"11.92%"}},{"v":0.11920872900000001,"d":"11.92%"}]
["Unifor Unit 3 (Parking)","L30",{"$f":"+'UF3 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$46","v":{"v":0.11551628006060606,"d":"11.55%"}},{"v":0.11551628006060606,"d":"11.55%"},{"$f":"+'UF3 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$85","v":{"v":0.11053029406060606,"d":"11.05%"}},{"v":0.11053029406060606,"d":"11.05%"},{"$f":"+'UF3 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$124","v":{"v":0.11424444896969697,"d":"11.42%"}},{"v":0.11424444896969697,"d":"11.42%"},{"$f":"+'UF3 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$163","v":{"v":0.1182584644848485,"d":"11.83%"}},{"v":0.1182584644848485,"d":"11.83%"}]
["Unifor Unit 3 (Parking)","L31",{"$f":"+'UF3 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$47","v":{"v":0.11398638947058823,"d":"11.40%"}},{"v":0.11398638947058823,"d":"11.40%"},{"$f":"+'UF3 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$86","v":{"v":0.1089632265882353,"d":"10.90%"}},{"v":0.1089632265882353,"d":"10.90%"},{"$f":"+'UF3 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$125","v":{"v":0.11321614164705883,"d":"11.32%"}},{"v":0.11321614164705883,"d":"11.32%"},{"$f":"+'UF3 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$164","v":{"v":0.11736409788235296,"d":"11.74%"}},{"v":0.11736409788235296,"d":"11.74%"}]
["Unifor Unit 3 (Parking)","L32",{"$f":"+'UF3 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$48","v":{"v":0.1125439212,"d":"11.25%"}},{"v":0.1125439212,"d":"11.25%"},{"$f":"+'UF3 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$87","v":{"v":0.10748570582857143,"d":"10.75%"}},{"v":0.10748570582857143,"d":"10.75%"},{"$f":"+'UF3 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$126","v":{"v":0.11161710902857143,"d":"11.16%"}},{"v":0.11161710902857143,"d":"11.16%"},{"$f":"+'UF3 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$165","v":{"v":0.11606620937142859,"d":"11.61%"}},{"v":0.11606620937142859,"d":"11.61%"}]
["Unifor Unit 3 (Parking)","L33",{"$f":"+'UF3 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$49","v":{"v":0.11118159005555556,"d":"11.12%"}},{"v":0.11118159005555556,"d":"11.12%"},{"$f":"+'UF3 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$88","v":{"v":0.10609026955555556,"d":"10.61%"}},{"v":0.10609026955555556,"d":"10.61%"},{"$f":"+'UF3 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$127","v":{"v":0.11010691155555556,"d":"11.01%"}},{"v":0.11010691155555556,"d":"11.01%"},{"$f":"+'UF3 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$166","v":{"v":0.11443242577777779,"d":"11.44%"}},{"v":0.11443242577777779,"d":"11.44%"}]
["Unifor Unit 3 (Parking)","L34",{"$f":"+'UF3 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$50","v":{"v":0.10989289843243243,"d":"10.99%"}},{"v":0.10989289843243243,"d":"10.99%"},{"$f":"+'UF3 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$89","v":{"v":0.10477026227027028,"d":"10.48%"}},{"v":0.10477026227027028,"d":"10.48%"},{"$f":"+'UF3 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$128","v":{"v":0.10867834637837838,"d":"10.87%"}},{"v":0.10867834637837838,"d":"10.87%"},{"$f":"+'UF3 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$167","v":{"v":0.11288695481081082,"d":"11.29%"}},{"v":0.11288695481081082,"d":"11.29%"}]
["Unifor Unit 3 (Parking)","L35",{"$f":"+'UF3 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$51","v":{"v":0.10867203268421052,"d":"10.87%"}},{"v":0.10867203268421052,"d":"10.87%"},{"$f":"+'UF3 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$90","v":{"v":0.10351972905263158,"d":"10.35%"}},{"v":0.10351972905263158,"d":"10.35%"},{"$f":"+'UF3 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$129","v":{"v":0.10732496884210527,"d":"10.73%"}},{"v":0.10732496884210527,"d":"10.73%"},{"$f":"+'UF3 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$168","v":{"v":0.11142282442105264,"d":"11.14%"}},{"v":0.11142282442105264,"d":"11.14%"}]
["Unifor Unit 3 (Parking)","L36",{"$f":"+'UF3 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$52","v":{"v":0.10751377543589744,"d":"10.75%"}},{"v":0.10751377543589744,"d":"10.75%"},{"$f":"+'UF3 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$91","v":{"v":0.10233332574358975,"d":"10.23%"}},{"v":0.10233332574358975,"d":"10.23%"},{"$f":"+'UF3 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$130","v":{"v":0.10604099528205128,"d":"10.60%"}},{"v":0.10604099528205128,"d":"10.60%"},{"$f":"+'UF3 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$169","v":{"v":0.11003377764102565,"d":"11.00%"}},{"v":0.11003377764102565,"d":"11.00%"}]
["Unifor Unit 3 (Parking)","L37",{"$f":"+'UF3 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$53","v":{"v":0.10641343104999999,"d":"10.64%"}},{"v":0.10641343104999999,"d":"10.64%"},{"$f":"+'UF3 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$92","v":{"v":0.10120624260000001,"d":"10.12%"}},{"v":0.10120624260000001,"d":"10.12%"},{"$f":"+'UF3 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$131","v":{"v":0.1048212204,"d":"10.48%"}},{"v":0.1048212204,"d":"10.48%"},{"$f":"+'UF3 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$170","v":{"v":0.10871418320000001,"d":"10.87%"}},{"v":0.10871418320000001,"d":"10.87%"}]
["Unifor Unit 3 (Parking)","L38",{"$f":"+C839","v":{"v":200000,"d":"200,000"}},{"$f":"+D839","v":{"v":0.10641343104999999,"d":"10.64%"}},{"v":0.10641343104999999,"d":"10.64%"},{"$f":"+F839","v":{"v":200000,"d":"200,000"}},{"$f":"+G839","v":{"v":0.10120624260000001,"d":"10.12%"}},{"v":0.10120624260000001,"d":"10.12%"},{"$f":"+I839","v":{"v":200000,"d":"200,000"}},{"$f":"+J839","v":{"v":0.1048212204,"d":"10.48%"}},{"v":0.1048212204,"d":"10.48%"},{"$f":"+L839","v":{"v":200000,"d":"200,000"}},{"$f":"+M839","v":{"v":0.10871418320000001,"d":"10.87%"}},{"v":0.10871418320000001,"d":"10.87%"}]
["Unifor Unit 3 (Parking)","L39",{"$f":"+C840","v":{"v":200000,"d":"200,000"}},{"v":0.10641343104999999,"d":"10.64%"},{"v":0.10641343104999999,"d":"10.64%"},{"$f":"+F840","v":{"v":200000,"d":"200,000"}},{"v":0.10120624260000001,"d":"10.12%"},{"v":0.10120624260000001,"d":"10.12%"},{"$f":"+I840","v":{"v":200000,"d":"200,000"}},{"v":0.1048212204,"d":"10.48%"},{"v":0.1048212204,"d":"10.48%"},{"$f":"+L840","v":{"v":200000,"d":"200,000"}},{"v":0.10871418320000001,"d":"10.87%"},{"v":0.10871418320000001,"d":"10.87%"}]
["Unifor Unit 3 (Parking)","L40",{"v":200000,"d":"200,000"},{"v":0.10641343104999999,"d":"10.64%"},{"v":0.10641343104999999,"d":"10.64%"},{"v":200000,"d":"200,000"},{"v":0.10120624260000001,"d":"10.12%"},{"v":0.10120624260000001,"d":"10.12%"},{"v":200000,"d":"200,000"},{"v":0.1048212204,"d":"10.48%"},{"v":0.1048212204,"d":"10.48%"},{"v":200000,"d":"200,000"},{"v":0.10871418320000001,"d":"10.87%"},{"v":0.10871418320000001,"d":"10.87%"}]
["Reseach Associate Academic","L1",{"$f":"+'RAA 20 & 45'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 20 & 45'!$B$17","v":{"v":0.31118154000000003,"d":"31.12%"}},{"$f":"+D843","v":{"v":0.31118154000000003,"d":"31.12%"}},{"$f":"+'RAA 20 & 45'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 20 & 45'!$B$56","v":{"v":0.30878082000000007,"d":"30.88%"}},{"$f":"+G843","v":{"v":0.30878082000000007,"d":"30.88%"}},{"$f":"+'RAA 20 & 45'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 20 & 45'!$B$95","v":{"v":0.31573818000000003,"d":"31.57%"}},{"$f":"+J843","v":{"v":0.31573818000000003,"d":"31.57%"}},{"$f":"+'RAA 20 & 45'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 20 & 45'!$B$134","v":{"v":0.33299754000000004,"d":"33.30%"}},{"$f":"+M843","v":{"v":0.33299754000000004,"d":"33.30%"}}]
["Reseach Associate Academic","L2",{"$f":"+'RAA 20 & 45'!$A$18","v":{"v":28104,"d":"28,104"}},{"$f":"+'RAA 20 & 45'!$B$18","v":{"v":0.2652912904867635,"d":"26.53%"}},{"$f":"+D844","v":{"v":0.2652912904867635,"d":"26.53%"}},{"$f":"+'RAA 20 & 45'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'RAA 20 & 45'!$B$57","v":{"v":0.27578224800000006,"d":"27.58%"}},{"$f":"+G844","v":{"v":0.27578224800000006,"d":"27.58%"}},{"$f":"+'RAA 20 & 45'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'RAA 20 & 45'!$B$96","v":{"v":0.281348136,"d":"28.13%"}},{"$f":"+J844","v":{"v":0.281348136,"d":"28.13%"}},{"$f":"+'RAA 20 & 45'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'RAA 20 & 45'!$B$135","v":{"v":0.297155624,"d":"29.72%"}},{"$f":"+M844","v":{"v":0.297155624,"d":"29.72%"}}]
["Reseach Associate Academic","L3",{"$f":"+'RAA 20 & 45'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 20 & 45'!$B$19","v":{"v":0.25813368000000003,"d":"25.81%"}},{"v":0.25813368000000003,"d":"25.81%"},{"$f":"+'RAA 20 & 45'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 20 & 45'!$B$58","v":{"v":0.25378320000000004,"d":"25.38%"}},{"v":0.25378320000000004,"d":"25.38%"},{"$f":"+'RAA 20 & 45'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 20 & 45'!$B$97","v":{"v":0.25842144000000006,"d":"25.84%"}},{"v":0.25842144000000006,"d":"25.84%"},{"$f":"+'RAA 20 & 45'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 20 & 45'!$B$136","v":{"v":0.27326101333333336,"d":"27.33%"}},{"v":0.27326101333333336,"d":"27.33%"}]
["Reseach Associate Academic","L4",{"$f":"+'RAA 20 & 45'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 20 & 45'!$B$20","v":{"v":0.24297714857142855,"d":"24.30%"}},{"v":0.24297714857142855,"d":"24.30%"},{"$f":"+'RAA 20 & 45'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 20 & 45'!$B$59","v":{"v":0.23806959428571425,"d":"23.81%"}},{"v":0.23806959428571425,"d":"23.81%"},{"$f":"+'RAA 20 & 45'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 20 & 45'!$B$98","v":{"v":0.2420452285714286,"d":"24.20%"}},{"v":0.2420452285714286,"d":"24.20%"},{"$f":"+'RAA 20 & 45'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 20 & 45'!$B$137","v":{"v":0.2561934342857143,"d":"25.62%"}},{"v":0.2561934342857143,"d":"25.62%"}]
["Reseach Associate Academic","L5",{"$f":"+'RAA 20 & 45'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 20 & 45'!$B$21","v":{"v":0.23160974999999998,"d":"23.16%"}},{"v":0.23160974999999998,"d":"23.16%"},{"$f":"+'RAA 20 & 45'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 20 & 45'!$B$60","v":{"v":0.22628439000000003,"d":"22.63%"}},{"v":0.22628439000000003,"d":"22.63%"},{"$f":"+'RAA 20 & 45'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 20 & 45'!$B$99","v":{"v":0.22976307,"d":"22.98%"}},{"v":0.22976307,"d":"22.98%"},{"$f":"+'RAA 20 & 45'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 20 & 45'!$B$138","v":{"v":0.24339275000000002,"d":"24.34%"}},{"v":0.24339275000000002,"d":"24.34%"}]
["Reseach Associate Academic","L6",{"$f":"+'RAA 20 & 45'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 20 & 45'!$B$22","v":{"v":0.22276843999999998,"d":"22.28%"}},{"v":0.22276843999999998,"d":"22.28%"},{"$f":"+'RAA 20 & 45'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 20 & 45'!$B$61","v":{"v":0.21711812000000003,"d":"21.71%"}},{"v":0.21711812000000003,"d":"21.71%"},{"$f":"+'RAA 20 & 45'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 20 & 45'!$B$100","v":{"v":0.22021028,"d":"22.02%"}},{"v":0.22021028,"d":"22.02%"},{"$f":"+'RAA 20 & 45'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 20 & 45'!$B$139","v":{"v":0.2334366622222222,"d":"23.34%"}},{"v":0.2334366622222222,"d":"23.34%"}]
["Reseach Associate Academic","L7",{"$f":"+'RAA 20 & 45'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 20 & 45'!$B$23","v":{"v":0.21569539199999999,"d":"21.57%"}},{"v":0.21569539199999999,"d":"21.57%"},{"$f":"+'RAA 20 & 45'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 20 & 45'!$B$62","v":{"v":0.209785104,"d":"20.98%"}},{"v":0.209785104,"d":"20.98%"},{"$f":"+'RAA 20 & 45'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 20 & 45'!$B$101","v":{"v":0.21256804799999998,"d":"21.26%"}},{"v":0.21256804799999998,"d":"21.26%"},{"$f":"+'RAA 20 & 45'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 20 & 45'!$B$140","v":{"v":0.22547179199999998,"d":"22.55%"}},{"v":0.22547179199999998,"d":"22.55%"}]
["Reseach Associate Academic","L8",{"$f":"+'RAA 20 & 45'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 20 & 45'!$B$24","v":{"v":0.2080611338181818,"d":"20.81%"}},{"v":0.2080611338181818,"d":"20.81%"},{"$f":"+'RAA 20 & 45'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 20 & 45'!$B$63","v":{"v":0.20257204581818183,"d":"20.26%"}},{"v":0.20257204581818183,"d":"20.26%"},{"$f":"+'RAA 20 & 45'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 20 & 45'!$B$102","v":{"v":0.20564589600000002,"d":"20.56%"}},{"v":0.20564589600000002,"d":"20.56%"},{"$f":"+'RAA 20 & 45'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 20 & 45'!$B$141","v":{"v":0.21882956436363635,"d":"21.88%"}},{"v":0.21882956436363635,"d":"21.88%"}]
["Reseach Associate Academic","L9",{"$f":"+'RAA 20 & 45'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 20 & 45'!$B$25","v":{"v":0.197349936,"d":"19.73%"}},{"v":0.197349936,"d":"19.73%"},{"$f":"+'RAA 20 & 45'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 20 & 45'!$B$64","v":{"v":0.19262077200000002,"d":"19.26%"}},{"v":0.19262077200000002,"d":"19.26%"},{"$f":"+'RAA 20 & 45'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 20 & 45'!$B$103","v":{"v":0.19651096800000004,"d":"19.65%"}},{"v":0.19651096800000004,"d":"19.65%"},{"$f":"+'RAA 20 & 45'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 20 & 45'!$B$142","v":{"v":0.2103018306666667,"d":"21.03%"}},{"v":0.2103018306666667,"d":"21.03%"}]
["Reseach Associate Academic","L10",{"$f":"+'RAA 20 & 45'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 20 & 45'!$B$26","v":{"v":0.18828661476923078,"d":"18.83%"}},{"v":0.18828661476923078,"d":"18.83%"},{"$f":"+'RAA 20 & 45'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 20 & 45'!$B$65","v":{"v":0.18328661723076925,"d":"18.33%"}},{"v":0.18328661723076925,"d":"18.33%"},{"$f":"+'RAA 20 & 45'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 20 & 45'!$B$104","v":{"v":0.18687756738461542,"d":"18.69%"}},{"v":0.18687756738461542,"d":"18.69%"},{"$f":"+'RAA 20 & 45'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 20 & 45'!$B$143","v":{"v":0.19960759446153847,"d":"19.96%"}},{"v":0.19960759446153847,"d":"19.96%"}]
["Reseach Associate Academic","L11",{"$f":"+'RAA 20 & 45'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 20 & 45'!$B$27","v":{"v":0.18051805371428573,"d":"18.05%"}},{"v":0.18051805371428573,"d":"18.05%"},{"$f":"+'RAA 20 & 45'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 20 & 45'!$B$66","v":{"v":0.17528591314285716,"d":"17.53%"}},{"v":0.17528591314285716,"d":"17.53%"},{"$f":"+'RAA 20 & 45'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 20 & 45'!$B$105","v":{"v":0.1786203668571429,"d":"17.86%"}},{"v":0.1786203668571429,"d":"17.86%"},{"$f":"+'RAA 20 & 45'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 20 & 45'!$B$144","v":{"v":0.19044110628571428,"d":"19.04%"}},{"v":0.19044110628571428,"d":"19.04%"}]
["Reseach Associate Academic","L12",{"$f":"+'RAA 20 & 45'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 20 & 45'!$B$28","v":{"v":0.1737853008,"d":"17.38%"}},{"v":0.1737853008,"d":"17.38%"},{"$f":"+'RAA 20 & 45'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 20 & 45'!$B$67","v":{"v":0.1683519696,"d":"16.84%"}},{"v":0.1683519696,"d":"16.84%"},{"$f":"+'RAA 20 & 45'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 20 & 45'!$B$106","v":{"v":0.17146412640000003,"d":"17.15%"}},{"v":0.17146412640000003,"d":"17.15%"},{"$f":"+'RAA 20 & 45'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 20 & 45'!$B$145","v":{"v":0.18249681653333333,"d":"18.25%"}},{"v":0.18249681653333333,"d":"18.25%"}]
["Reseach Associate Academic","L13",{"$f":"+'RAA 20 & 45'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 20 & 45'!$B$29","v":{"v":0.167894142,"d":"16.79%"}},{"v":0.167894142,"d":"16.79%"},{"$f":"+'RAA 20 & 45'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 20 & 45'!$B$68","v":{"v":0.162284769,"d":"16.23%"}},{"v":0.162284769,"d":"16.23%"},{"$f":"+'RAA 20 & 45'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 20 & 45'!$B$107","v":{"v":0.16520241600000002,"d":"16.52%"}},{"v":0.16520241600000002,"d":"16.52%"},{"$f":"+'RAA 20 & 45'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 20 & 45'!$B$146","v":{"v":0.175545563,"d":"17.55%"}},{"v":0.175545563,"d":"17.55%"}]
["Reseach Associate Academic","L14",{"$f":"+'RAA 20 & 45'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 20 & 45'!$B$30","v":{"v":0.16269606070588236,"d":"16.27%"}},{"v":0.16269606070588236,"d":"16.27%"},{"$f":"+'RAA 20 & 45'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 20 & 45'!$B$69","v":{"v":0.15693135670588237,"d":"15.69%"}},{"v":0.15693135670588237,"d":"15.69%"},{"$f":"+'RAA 20 & 45'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 20 & 45'!$B$108","v":{"v":0.15967737741176474,"d":"15.97%"}},{"v":0.15967737741176474,"d":"15.97%"},{"$f":"+'RAA 20 & 45'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 20 & 45'!$B$147","v":{"v":0.169412104,"d":"16.94%"}},{"v":0.169412104,"d":"16.94%"}]
["Reseach Associate Academic","L15",{"$f":"+'RAA 20 & 45'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 20 & 45'!$B$31","v":{"v":0.15799554400000002,"d":"15.80%"}},{"v":0.15799554400000002,"d":"15.80%"},{"$f":"+'RAA 20 & 45'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 20 & 45'!$B$70","v":{"v":0.152172768,"d":"15.22%"}},{"v":0.152172768,"d":"15.22%"},{"$f":"+'RAA 20 & 45'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 20 & 45'!$B$109","v":{"v":0.15476623200000003,"d":"15.48%"}},{"v":0.15476623200000003,"d":"15.48%"},{"$f":"+'RAA 20 & 45'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 20 & 45'!$B$148","v":{"v":0.16396014044444446,"d":"16.40%"}},{"v":0.16396014044444446,"d":"16.40%"}]
["Reseach Associate Academic","L16",{"$f":"+'RAA 20 & 45'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 20 & 45'!$B$32","v":{"v":0.15367613431578947,"d":"15.37%"}},{"v":0.15367613431578947,"d":"15.37%"},{"$f":"+'RAA 20 & 45'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 20 & 45'!$B$71","v":{"v":0.14775971494736842,"d":"14.78%"}},{"v":0.14775971494736842,"d":"14.78%"},{"$f":"+'RAA 20 & 45'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 20 & 45'!$B$110","v":{"v":0.1503303650526316,"d":"15.03%"}},{"v":0.1503303650526316,"d":"15.03%"},{"$f":"+'RAA 20 & 45'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 20 & 45'!$B$149","v":{"v":0.15908206778947367,"d":"15.91%"}},{"v":0.15908206778947367,"d":"15.91%"}]
["Reseach Associate Academic","L17",{"$f":"+'RAA 20 & 45'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 20 & 45'!$B$33","v":{"v":0.1497886656,"d":"14.98%"}},{"v":0.1497886656,"d":"14.98%"},{"$f":"+'RAA 20 & 45'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 20 & 45'!$B$72","v":{"v":0.14375556720000002,"d":"14.38%"}},{"v":0.14375556720000002,"d":"14.38%"},{"$f":"+'RAA 20 & 45'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 20 & 45'!$B$111","v":{"v":0.1461976848,"d":"14.62%"}},{"v":0.1461976848,"d":"14.62%"},{"$f":"+'RAA 20 & 45'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 20 & 45'!$B$150","v":{"v":0.1545838024,"d":"15.46%"}},{"v":0.1545838024,"d":"15.46%"}]
["Reseach Associate Academic","L18",{"$f":"+'RAA 20 & 45'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 20 & 45'!$B$34","v":{"v":0.146155872,"d":"14.62%"}},{"v":0.146155872,"d":"14.62%"},{"$f":"+'RAA 20 & 45'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 20 & 45'!$B$73","v":{"v":0.14001720685714286,"d":"14.00%"}},{"v":0.14001720685714286,"d":"14.00%"},{"$f":"+'RAA 20 & 45'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 20 & 45'!$B$112","v":{"v":0.14234303314285715,"d":"14.23%"}},{"v":0.14234303314285715,"d":"14.23%"},{"$f":"+'RAA 20 & 45'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 20 & 45'!$B$151","v":{"v":0.1503298118095238,"d":"15.03%"}},{"v":0.1503298118095238,"d":"15.03%"}]
["Reseach Associate Academic","L19",{"$f":"+'RAA 20 & 45'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 20 & 45'!$B$35","v":{"v":0.14285333236363634,"d":"14.29%"}},{"v":0.14285333236363634,"d":"14.29%"},{"$f":"+'RAA 20 & 45'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 20 & 45'!$B$74","v":{"v":0.13661869745454547,"d":"13.66%"}},{"v":0.13661869745454547,"d":"13.66%"},{"$f":"+'RAA 20 & 45'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 20 & 45'!$B$113","v":{"v":0.13883880436363638,"d":"13.88%"}},{"v":0.13883880436363638,"d":"13.88%"},{"$f":"+'RAA 20 & 45'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 20 & 45'!$B$152","v":{"v":0.14646254763636363,"d":"14.65%"}},{"v":0.14646254763636363,"d":"14.65%"}]
["Reseach Associate Academic","L20",{"$f":"+'RAA 20 & 45'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 20 & 45'!$B$36","v":{"v":0.1398379700869565,"d":"13.98%"}},{"v":0.1398379700869565,"d":"13.98%"},{"$f":"+'RAA 20 & 45'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 20 & 45'!$B$75","v":{"v":0.13351571060869566,"d":"13.35%"}},{"v":0.13351571060869566,"d":"13.35%"},{"$f":"+'RAA 20 & 45'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 20 & 45'!$B$114","v":{"v":0.1356392911304348,"d":"13.56%"}},{"v":0.1356392911304348,"d":"13.56%"},{"$f":"+'RAA 20 & 45'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 20 & 45'!$B$153","v":{"v":0.1429315673043478,"d":"14.29%"}},{"v":0.1429315673043478,"d":"14.29%"}]
["Reseach Associate Academic","L21",{"$f":"+'RAA 20 & 45'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 20 & 45'!$B$37","v":{"v":0.13707388799999998,"d":"13.71%"}},{"v":0.13707388799999998,"d":"13.71%"},{"$f":"+'RAA 20 & 45'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 20 & 45'!$B$76","v":{"v":0.13067130600000001,"d":"13.07%"}},{"v":0.13067130600000001,"d":"13.07%"},{"$f":"+'RAA 20 & 45'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 20 & 45'!$B$115","v":{"v":0.132706404,"d":"13.27%"}},{"v":0.132706404,"d":"13.27%"},{"$f":"+'RAA 20 & 45'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 20 & 45'!$B$154","v":{"v":0.13969483533333332,"d":"13.97%"}},{"v":0.13969483533333332,"d":"13.97%"}]
["Reseach Associate Academic","L22",{"$f":"+'RAA 20 & 45'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 20 & 45'!$B$38","v":{"v":0.13453093247999998,"d":"13.45%"}},{"v":0.13453093247999998,"d":"13.45%"},{"$f":"+'RAA 20 & 45'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 20 & 45'!$B$77","v":{"v":0.12805445376,"d":"12.81%"}},{"v":0.12805445376,"d":"12.81%"},{"$f":"+'RAA 20 & 45'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 20 & 45'!$B$116","v":{"v":0.13000814784,"d":"13.00%"}},{"v":0.13000814784,"d":"13.00%"},{"$f":"+'RAA 20 & 45'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 20 & 45'!$B$155","v":{"v":0.13671704191999998,"d":"13.67%"}},{"v":0.13671704191999998,"d":"13.67%"}]
["Reseach Associate Academic","L23",{"$f":"+'RAA 20 & 45'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 20 & 45'!$B$39","v":{"v":0.1321835889230769,"d":"13.22%"}},{"v":0.1321835889230769,"d":"13.22%"},{"$f":"+'RAA 20 & 45'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 20 & 45'!$B$78","v":{"v":0.12563889784615384,"d":"12.56%"}},{"v":0.12563889784615384,"d":"12.56%"},{"$f":"+'RAA 20 & 45'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 20 & 45'!$B$117","v":{"v":0.12751744984615385,"d":"12.75%"}},{"v":0.12751744984615385,"d":"12.75%"},{"$f":"+'RAA 20 & 45'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 20 & 45'!$B$156","v":{"v":0.13396830953846153,"d":"13.40%"}},{"v":0.13396830953846153,"d":"13.40%"}]
["Reseach Associate Academic","L24",{"$f":"+'RAA 20 & 45'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 20 & 45'!$B$40","v":{"v":0.13001012266666664,"d":"13.00%"}},{"v":0.13001012266666664,"d":"13.00%"},{"$f":"+'RAA 20 & 45'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 20 & 45'!$B$79","v":{"v":0.12340227200000001,"d":"12.34%"}},{"v":0.12340227200000001,"d":"12.34%"},{"$f":"+'RAA 20 & 45'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 20 & 45'!$B$118","v":{"v":0.125211248,"d":"12.52%"}},{"v":0.125211248,"d":"12.52%"},{"$f":"+'RAA 20 & 45'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 20 & 45'!$B$157","v":{"v":0.13142318696296296,"d":"13.14%"}},{"v":0.13142318696296296,"d":"13.14%"}]
["Reseach Associate Academic","L25",{"$f":"+'RAA 20 & 45'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 20 & 45'!$B$41","v":{"v":0.127991904,"d":"12.80%"}},{"v":0.127991904,"d":"12.80%"},{"$f":"+'RAA 20 & 45'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 20 & 45'!$B$80","v":{"v":0.12132540514285714,"d":"12.13%"}},{"v":0.12132540514285714,"d":"12.13%"},{"$f":"+'RAA 20 & 45'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 20 & 45'!$B$119","v":{"v":0.12306977485714288,"d":"12.31%"}},{"v":0.12306977485714288,"d":"12.31%"},{"$f":"+'RAA 20 & 45'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 20 & 45'!$B$158","v":{"v":0.12905985885714286,"d":"12.91%"}},{"v":0.12905985885714286,"d":"12.91%"}]
["Reseach Associate Academic","L26",{"$f":"+'RAA 20 & 45'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 20 & 45'!$B$42","v":{"v":0.1261128728275862,"d":"12.61%"}},{"v":0.1261128728275862,"d":"12.61%"},{"$f":"+'RAA 20 & 45'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 20 & 45'!$B$81","v":{"v":0.11939177048275862,"d":"11.94%"}},{"v":0.11939177048275862,"d":"11.94%"},{"$f":"+'RAA 20 & 45'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 20 & 45'!$B$120","v":{"v":0.1210759895172414,"d":"12.11%"}},{"v":0.1210759895172414,"d":"12.11%"},{"$f":"+'RAA 20 & 45'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 20 & 45'!$B$159","v":{"v":0.12685951889655173,"d":"12.69%"}},{"v":0.12685951889655173,"d":"12.69%"}]
["Reseach Associate Academic","L27",{"$f":"+'RAA 20 & 45'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 20 & 45'!$B$43","v":{"v":0.12435911039999999,"d":"12.44%"}},{"v":0.12435911039999999,"d":"12.44%"},{"$f":"+'RAA 20 & 45'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 20 & 45'!$B$82","v":{"v":0.1175870448,"d":"11.76%"}},{"v":0.1175870448,"d":"11.76%"},{"$f":"+'RAA 20 & 45'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 20 & 45'!$B$121","v":{"v":0.11921512320000002,"d":"11.92%"}},{"v":0.11921512320000002,"d":"11.92%"},{"$f":"+'RAA 20 & 45'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 20 & 45'!$B$160","v":{"v":0.12480586826666666,"d":"12.48%"}},{"v":0.12480586826666666,"d":"12.48%"}]
["Reseach Associate Academic","L28",{"$f":"+'RAA 20 & 45'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 20 & 45'!$B$44","v":{"v":0.12271849393548385,"d":"12.27%"}},{"v":0.12271849393548385,"d":"12.27%"},{"$f":"+'RAA 20 & 45'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 20 & 45'!$B$83","v":{"v":0.11589875303225806,"d":"11.59%"}},{"v":0.11589875303225806,"d":"11.59%"},{"$f":"+'RAA 20 & 45'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 20 & 45'!$B$122","v":{"v":0.11747431277419357,"d":"11.75%"}},{"v":0.11747431277419357,"d":"11.75%"},{"$f":"+'RAA 20 & 45'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 20 & 45'!$B$161","v":{"v":0.12288471122580644,"d":"12.29%"}},{"v":0.12288471122580644,"d":"12.29%"}]
["Reseach Associate Academic","L29",{"$f":"+'RAA 20 & 45'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 20 & 45'!$B$45","v":{"v":0.12118041599999999,"d":"12.12%"}},{"v":0.12118041599999999,"d":"12.12%"},{"$f":"+'RAA 20 & 45'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 20 & 45'!$B$84","v":{"v":0.1143159795,"d":"11.43%"}},{"v":0.1143159795,"d":"11.43%"},{"$f":"+'RAA 20 & 45'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 20 & 45'!$B$123","v":{"v":0.11584230300000002,"d":"11.58%"}},{"v":0.11584230300000002,"d":"11.58%"},{"$f":"+'RAA 20 & 45'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 20 & 45'!$B$162","v":{"v":0.12108362649999999,"d":"12.11%"}},{"v":0.12108362649999999,"d":"12.11%"}]
["Reseach Associate Academic","L30",{"$f":"+'RAA 20 & 45'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 20 & 45'!$B$46","v":{"v":0.1197355549090909,"d":"11.97%"}},{"v":0.1197355549090909,"d":"11.97%"},{"$f":"+'RAA 20 & 45'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 20 & 45'!$B$85","v":{"v":0.11282913163636364,"d":"11.28%"}},{"v":0.11282913163636364,"d":"11.28%"},{"$f":"+'RAA 20 & 45'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 20 & 45'!$B$124","v":{"v":0.11430920290909093,"d":"11.43%"}},{"v":0.11430920290909093,"d":"11.43%"},{"$f":"+'RAA 20 & 45'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 20 & 45'!$B$163","v":{"v":0.11939169842424241,"d":"11.94%"}},{"v":0.11939169842424241,"d":"11.94%"}]
["Reseach Associate Academic","L31",{"$f":"+'RAA 20 & 45'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 20 & 45'!$B$47","v":{"v":0.11837568564705882,"d":"11.84%"}},{"v":0.11837568564705882,"d":"11.84%"},{"$f":"+'RAA 20 & 45'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 20 & 45'!$B$86","v":{"v":0.1114297454117647,"d":"11.14%"}},{"v":0.1114297454117647,"d":"11.14%"},{"$f":"+'RAA 20 & 45'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 20 & 45'!$B$125","v":{"v":0.1128662851764706,"d":"11.29%"}},{"v":0.1128662851764706,"d":"11.29%"},{"$f":"+'RAA 20 & 45'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 20 & 45'!$B$164","v":{"v":0.11779929552941178,"d":"11.78%"}},{"v":0.11779929552941178,"d":"11.78%"}]
["Reseach Associate Academic","L32",{"$f":"+'RAA 20 & 45'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 20 & 45'!$B$48","v":{"v":0.1170935232,"d":"11.71%"}},{"v":0.1170935232,"d":"11.71%"},{"$f":"+'RAA 20 & 45'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 20 & 45'!$B$87","v":{"v":0.11011032411428572,"d":"11.01%"}},{"v":0.11011032411428572,"d":"11.01%"},{"$f":"+'RAA 20 & 45'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 20 & 45'!$B$126","v":{"v":0.1115058198857143,"d":"11.15%"}},{"v":0.1115058198857143,"d":"11.15%"},{"$f":"+'RAA 20 & 45'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 20 & 45'!$B$165","v":{"v":0.1162978870857143,"d":"11.63%"}},{"v":0.1162978870857143,"d":"11.63%"}]
["Reseach Associate Academic","L33",{"$f":"+'RAA 20 & 45'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 20 & 45'!$B$49","v":{"v":0.11588259199999999,"d":"11.59%"}},{"v":0.11588259199999999,"d":"11.59%"},{"$f":"+'RAA 20 & 45'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 20 & 45'!$B$88","v":{"v":0.108864204,"d":"10.89%"}},{"v":0.108864204,"d":"10.89%"},{"$f":"+'RAA 20 & 45'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 20 & 45'!$B$127","v":{"v":0.11022093600000002,"d":"11.02%"}},{"v":0.11022093600000002,"d":"11.02%"},{"$f":"+'RAA 20 & 45'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 20 & 45'!$B$166","v":{"v":0.11487989022222224,"d":"11.49%"}},{"v":0.11487989022222224,"d":"11.49%"}]
["Reseach Associate Academic","L34",{"$f":"+'RAA 20 & 45'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 20 & 45'!$B$50","v":{"v":0.11473711654054053,"d":"11.47%"}},{"v":0.11473711654054053,"d":"11.47%"},{"$f":"+'RAA 20 & 45'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 20 & 45'!$B$89","v":{"v":0.10768544172972973,"d":"10.77%"}},{"v":0.10768544172972973,"d":"10.77%"},{"$f":"+'RAA 20 & 45'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 20 & 45'!$B$128","v":{"v":0.10900550529729731,"d":"10.90%"}},{"v":0.10900550529729731,"d":"10.90%"},{"$f":"+'RAA 20 & 45'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 20 & 45'!$B$167","v":{"v":0.11353854183783785,"d":"11.35%"}},{"v":0.11353854183783785,"d":"11.35%"}]
["Reseach Associate Academic","L35",{"$f":"+'RAA 20 & 45'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 20 & 45'!$B$51","v":{"v":0.11365192926315788,"d":"11.37%"}},{"v":0.11365192926315788,"d":"11.37%"},{"$f":"+'RAA 20 & 45'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 20 & 45'!$B$90","v":{"v":0.10656871957894737,"d":"10.66%"}},{"v":0.10656871957894737,"d":"10.66%"},{"$f":"+'RAA 20 & 45'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 20 & 45'!$B$129","v":{"v":0.10785404463157897,"d":"10.79%"}},{"v":0.10785404463157897,"d":"10.79%"},{"$f":"+'RAA 20 & 45'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 20 & 45'!$B$168","v":{"v":0.11226779073684212,"d":"11.23%"}},{"v":0.11226779073684212,"d":"11.23%"}]
["Reseach Associate Academic","L36",{"$f":"+'RAA 20 & 45'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 20 & 45'!$B$52","v":{"v":0.1126223926153846,"d":"11.26%"}},{"v":0.1126223926153846,"d":"11.26%"},{"$f":"+'RAA 20 & 45'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 20 & 45'!$B$91","v":{"v":0.10550926523076923,"d":"10.55%"}},{"v":0.10550926523076923,"d":"10.55%"},{"$f":"+'RAA 20 & 45'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 20 & 45'!$B$130","v":{"v":0.10676163323076925,"d":"10.68%"}},{"v":0.10676163323076925,"d":"10.68%"},{"$f":"+'RAA 20 & 45'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 20 & 45'!$B$169","v":{"v":0.11106220635897437,"d":"11.11%"}},{"v":0.11106220635897437,"d":"11.11%"}]
["Reseach Associate Academic","L37",{"$f":"+'RAA 20 & 45'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 20 & 45'!$B$53","v":{"v":0.1116443328,"d":"11.16%"}},{"v":0.1116443328,"d":"11.16%"},{"$f":"+'RAA 20 & 45'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 20 & 45'!$B$92","v":{"v":0.1045027836,"d":"10.45%"}},{"v":0.1045027836,"d":"10.45%"},{"$f":"+'RAA 20 & 45'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 20 & 45'!$B$131","v":{"v":0.10572384240000002,"d":"10.57%"}},{"v":0.10572384240000002,"d":"10.57%"},{"$f":"+'RAA 20 & 45'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 20 & 45'!$B$170","v":{"v":0.10991690120000001,"d":"10.99%"}},{"v":0.10991690120000001,"d":"10.99%"}]
["Reseach Associate Academic","L38",{"$f":"+C879","v":{"v":200000,"d":"200,000"}},{"$f":"+D879","v":{"v":0.1116443328,"d":"11.16%"}},{"v":0.1116443328,"d":"11.16%"},{"$f":"+F879","v":{"v":200000,"d":"200,000"}},{"$f":"+G879","v":{"v":0.1045027836,"d":"10.45%"}},{"v":0.1045027836,"d":"10.45%"},{"$f":"+I879","v":{"v":200000,"d":"200,000"}},{"$f":"+J879","v":{"v":0.10572384240000002,"d":"10.57%"}},{"v":0.10572384240000002,"d":"10.57%"},{"$f":"+L879","v":{"v":200000,"d":"200,000"}},{"$f":"+M879","v":{"v":0.10991690120000001,"d":"10.99%"}},{"v":0.10991690120000001,"d":"10.99%"}]
["Reseach Associate Academic","L39",{"$f":"+C880","v":{"v":200000,"d":"200,000"}},{"v":0.1116443328,"d":"11.16%"},{"v":0.1116443328,"d":"11.16%"},{"$f":"+F880","v":{"v":200000,"d":"200,000"}},{"v":0.1045027836,"d":"10.45%"},{"v":0.1045027836,"d":"10.45%"},{"$f":"+I880","v":{"v":200000,"d":"200,000"}},{"v":0.10572384240000002,"d":"10.57%"},{"v":0.10572384240000002,"d":"10.57%"},{"$f":"+L880","v":{"v":200000,"d":"200,000"}},{"v":0.10991690120000001,"d":"10.99%"},{"v":0.10991690120000001,"d":"10.99%"}]
["Reseach Associate Academic","L40",{"v":200000,"d":"200,000"},{"v":0.1116443328,"d":"11.16%"},{"v":0.1116443328,"d":"11.16%"},{"v":200000,"d":"200,000"},{"v":0.1045027836,"d":"10.45%"},{"v":0.1045027836,"d":"10.45%"},{"v":200000,"d":"200,000"},{"v":0.10572384240000002,"d":"10.57%"},{"v":0.10572384240000002,"d":"10.57%"},{"v":200000,"d":"200,000"},{"v":0.10991690120000001,"d":"10.99%"},{"v":0.10991690120000001,"d":"10.99%"}]
["Senior Academic Officers","L1",{"$f":"+'SAA 20 & 45'!$A$17","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 20 & 45'!$B$17","v":{"v":0.2793784696,"d":"27.94%"}},{"$f":"+D883","v":{"v":0.2793784696,"d":"27.94%"}},{"$f":"+'SAA 20 & 45'!$A$56","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 20 & 45'!$B$56","v":{"v":0.2916246152,"d":"29.16%"}},{"$f":"+G883","v":{"v":0.2916246152,"d":"29.16%"}},{"$f":"+'SAA 20 & 45'!$A$95","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 20 & 45'!$B$95","v":{"v":0.2936883608,"d":"29.37%"}},{"$f":"+J883","v":{"v":0.2936883608,"d":"29.37%"}},{"$f":"+'SAA 20 & 45'!$A$134","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 20 & 45'!$B$134","v":{"v":0.3017825064,"d":"30.18%"}},{"$f":"+M883","v":{"v":0.3017825064,"d":"30.18%"}}]
["Senior Academic Officers","L2",{"$f":"+'SAA 20 & 45'!$A$18","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 20 & 45'!$B$18","v":{"v":0.2740646778181818,"d":"27.41%"}},{"$f":"+D884","v":{"v":0.2740646778181818,"d":"27.41%"}},{"$f":"+'SAA 20 & 45'!$A$57","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 20 & 45'!$B$57","v":{"v":0.28644753745454543,"d":"28.64%"}},{"$f":"+G884","v":{"v":0.28644753745454543,"d":"28.64%"}},{"$f":"+'SAA 20 & 45'!$A$96","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 20 & 45'!$B$96","v":{"v":0.2883236698181818,"d":"28.83%"}},{"$f":"+J884","v":{"v":0.2883236698181818,"d":"28.83%"}},{"$f":"+'SAA 20 & 45'!$A$135","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 20 & 45'!$B$135","v":{"v":0.29568198399999995,"d":"29.57%"}},{"$f":"+M884","v":{"v":0.29568198399999995,"d":"29.57%"}}]
["Senior Academic Officers","L3",{"$f":"+'SAA 20 & 45'!$A$19","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 20 & 45'!$B$19","v":{"v":0.269636518,"d":"26.96%"}},{"v":0.269636518,"d":"26.96%"},{"$f":"+'SAA 20 & 45'!$A$58","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 20 & 45'!$B$58","v":{"v":0.28213330600000003,"d":"28.21%"}},{"v":0.28213330600000003,"d":"28.21%"},{"$f":"+'SAA 20 & 45'!$A$97","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 20 & 45'!$B$97","v":{"v":0.28385309400000003,"d":"28.39%"}},{"v":0.28385309400000003,"d":"28.39%"},{"$f":"+'SAA 20 & 45'!$A$136","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 20 & 45'!$B$136","v":{"v":0.2905982153333333,"d":"29.06%"}},{"v":0.2905982153333333,"d":"29.06%"}]
["Senior Academic Officers","L4",{"$f":"+'SAA 20 & 45'!$A$20","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 20 & 45'!$B$20","v":{"v":0.2658896135384615,"d":"26.59%"}},{"v":0.2658896135384615,"d":"26.59%"},{"$f":"+'SAA 20 & 45'!$A$59","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 20 & 45'!$B$59","v":{"v":0.2784828024615385,"d":"27.85%"}},{"v":0.2784828024615385,"d":"27.85%"},{"$f":"+'SAA 20 & 45'!$A$98","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 20 & 45'!$B$98","v":{"v":0.28007029907692305,"d":"28.01%"}},{"v":0.28007029907692305,"d":"28.01%"},{"$f":"+'SAA 20 & 45'!$A$137","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 20 & 45'!$B$137","v":{"v":0.2862965649230769,"d":"28.63%"}},{"v":0.2862965649230769,"d":"28.63%"}]
["Senior Academic Officers","L5",{"$f":"+'SAA 20 & 45'!$A$21","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 20 & 45'!$B$21","v":{"v":0.2626779811428572,"d":"26.27%"}},{"v":0.2626779811428572,"d":"26.27%"},{"$f":"+'SAA 20 & 45'!$A$60","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 20 & 45'!$B$60","v":{"v":0.27535379942857147,"d":"27.54%"}},{"v":0.27535379942857147,"d":"27.54%"},{"$f":"+'SAA 20 & 45'!$A$99","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 20 & 45'!$B$99","v":{"v":0.27682790342857144,"d":"27.68%"}},{"v":0.27682790342857144,"d":"27.68%"},{"$f":"+'SAA 20 & 45'!$A$138","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 20 & 45'!$B$138","v":{"v":0.28260943600000005,"d":"28.26%"}},{"v":0.28260943600000005,"d":"28.26%"}]
["Senior Academic Officers","L6",{"$f":"+'SAA 20 & 45'!$A$22","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 20 & 45'!$B$22","v":{"v":0.25989456639999997,"d":"25.99%"}},{"v":0.25989456639999997,"d":"25.99%"},{"$f":"+'SAA 20 & 45'!$A$61","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 20 & 45'!$B$61","v":{"v":0.2726419968,"d":"27.26%"}},{"v":0.2726419968,"d":"27.26%"},{"$f":"+'SAA 20 & 45'!$A$100","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 20 & 45'!$B$100","v":{"v":0.27401782719999995,"d":"27.40%"}},{"v":0.27401782719999995,"d":"27.40%"},{"$f":"+'SAA 20 & 45'!$A$139","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 20 & 45'!$B$139","v":{"v":0.27941392426666667,"d":"27.94%"}},{"v":0.27941392426666667,"d":"27.94%"}]
["Senior Academic Officers","L7",{"$f":"+'SAA 20 & 45'!$A$23","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 20 & 45'!$B$23","v":{"v":0.25745907850000005,"d":"25.75%"}},{"v":0.25745907850000005,"d":"25.75%"},{"$f":"+'SAA 20 & 45'!$A$62","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 20 & 45'!$B$62","v":{"v":0.2702691695,"d":"27.03%"}},{"v":0.2702691695,"d":"27.03%"},{"$f":"+'SAA 20 & 45'!$A$101","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 20 & 45'!$B$101","v":{"v":0.27155901050000003,"d":"27.16%"}},{"v":0.27155901050000003,"d":"27.16%"},{"$f":"+'SAA 20 & 45'!$A$140","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 20 & 45'!$B$140","v":{"v":0.27661785150000007,"d":"27.66%"}},{"v":0.27661785150000007,"d":"27.66%"}]
["Senior Academic Officers","L8",{"$f":"+'SAA 20 & 45'!$A$24","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 20 & 45'!$B$24","v":{"v":0.24707688329411767,"d":"24.71%"}},{"v":0.24707688329411767,"d":"24.71%"},{"$f":"+'SAA 20 & 45'!$A$63","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 20 & 45'!$B$63","v":{"v":0.2628225571764706,"d":"26.28%"}},{"v":0.2628225571764706,"d":"26.28%"},{"$f":"+'SAA 20 & 45'!$A$102","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 20 & 45'!$B$102","v":{"v":0.2679482898823529,"d":"26.79%"}},{"v":0.2679482898823529,"d":"26.79%"},{"$f":"+'SAA 20 & 45'!$A$141","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 20 & 45'!$B$141","v":{"v":0.27415072847058825,"d":"27.42%"}},{"v":0.27415072847058825,"d":"27.42%"}]
["Senior Academic Officers","L9",{"$f":"+'SAA 20 & 45'!$A$25","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 20 & 45'!$B$25","v":{"v":0.23701298755555553,"d":"23.70%"}},{"v":0.23701298755555553,"d":"23.70%"},{"$f":"+'SAA 20 & 45'!$A$64","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 20 & 45'!$B$64","v":{"v":0.2515366795555556,"d":"25.15%"}},{"v":0.2515366795555556,"d":"25.15%"},{"$f":"+'SAA 20 & 45'!$A$103","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 20 & 45'!$B$103","v":{"v":0.25637764933333335,"d":"25.64%"}},{"v":0.25637764933333335,"d":"25.64%"},{"$f":"+'SAA 20 & 45'!$A$142","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 20 & 45'!$B$142","v":{"v":0.26456884133333336,"d":"26.46%"}},{"v":0.26456884133333336,"d":"26.46%"}]
["Senior Academic Officers","L10",{"$f":"+'SAA 20 & 45'!$A$26","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 20 & 45'!$B$26","v":{"v":0.22800844926315791,"d":"22.80%"}},{"v":0.22800844926315791,"d":"22.80%"},{"$f":"+'SAA 20 & 45'!$A$65","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 20 & 45'!$B$65","v":{"v":0.24143878905263155,"d":"24.14%"}},{"v":0.24143878905263155,"d":"24.14%"},{"$f":"+'SAA 20 & 45'!$A$104","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 20 & 45'!$B$104","v":{"v":0.2460249709473684,"d":"24.60%"}},{"v":0.2460249709473684,"d":"24.60%"},{"$f":"+'SAA 20 & 45'!$A$143","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 20 & 45'!$B$143","v":{"v":0.2537850475789474,"d":"25.38%"}},{"v":0.2537850475789474,"d":"25.38%"}]
["Senior Academic Officers","L11",{"$f":"+'SAA 20 & 45'!$A$27","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 20 & 45'!$B$27","v":{"v":0.21990436479999997,"d":"21.99%"}},{"v":0.21990436479999997,"d":"21.99%"},{"$f":"+'SAA 20 & 45'!$A$66","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 20 & 45'!$B$66","v":{"v":0.23235068760000002,"d":"23.24%"}},{"v":0.23235068760000002,"d":"23.24%"},{"$f":"+'SAA 20 & 45'!$A$105","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 20 & 45'!$B$105","v":{"v":0.2367075604,"d":"23.67%"}},{"v":0.2367075604,"d":"23.67%"},{"$f":"+'SAA 20 & 45'!$A$144","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 20 & 45'!$B$144","v":{"v":0.24407963320000003,"d":"24.41%"}},{"v":0.24407963320000003,"d":"24.41%"}]
["Senior Academic Officers","L12",{"$f":"+'SAA 20 & 45'!$A$28","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 20 & 45'!$B$28","v":{"v":0.2125720979047619,"d":"21.26%"}},{"v":0.2125720979047619,"d":"21.26%"},{"$f":"+'SAA 20 & 45'!$A$67","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 20 & 45'!$B$67","v":{"v":0.2241281196190476,"d":"22.41%"}},{"v":0.2241281196190476,"d":"22.41%"},{"$f":"+'SAA 20 & 45'!$A$106","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 20 & 45'!$B$106","v":{"v":0.22827752228571424,"d":"22.83%"}},{"v":0.22827752228571424,"d":"22.83%"},{"$f":"+'SAA 20 & 45'!$A$145","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 20 & 45'!$B$145","v":{"v":0.235298544,"d":"23.53%"}},{"v":0.235298544,"d":"23.53%"}]
["Senior Academic Officers","L13",{"$f":"+'SAA 20 & 45'!$A$29","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 20 & 45'!$B$29","v":{"v":0.2059064007272727,"d":"20.59%"}},{"v":0.2059064007272727,"d":"20.59%"},{"$f":"+'SAA 20 & 45'!$A$68","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 20 & 45'!$B$68","v":{"v":0.21665305781818184,"d":"21.67%"}},{"v":0.21665305781818184,"d":"21.67%"},{"$f":"+'SAA 20 & 45'!$A$107","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 20 & 45'!$B$107","v":{"v":0.22061385127272726,"d":"22.06%"}},{"v":0.22061385127272726,"d":"22.06%"},{"$f":"+'SAA 20 & 45'!$A$146","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 20 & 45'!$B$146","v":{"v":0.22731573563636365,"d":"22.73%"}},{"v":0.22731573563636365,"d":"22.73%"}]
["Senior Academic Officers","L14",{"$f":"+'SAA 20 & 45'!$A$30","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 20 & 45'!$B$30","v":{"v":0.19982032939130434,"d":"19.98%"}},{"v":0.19982032939130434,"d":"19.98%"},{"$f":"+'SAA 20 & 45'!$A$69","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 20 & 45'!$B$69","v":{"v":0.20982800139130434,"d":"20.98%"}},{"v":0.20982800139130434,"d":"20.98%"},{"$f":"+'SAA 20 & 45'!$A$108","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 20 & 45'!$B$108","v":{"v":0.21361658643478257,"d":"21.36%"}},{"v":0.21361658643478257,"d":"21.36%"},{"$f":"+'SAA 20 & 45'!$A$147","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 20 & 45'!$B$147","v":{"v":0.2200270845217391,"d":"22.00%"}},{"v":0.2200270845217391,"d":"22.00%"}]
["Senior Academic Officers","L15",{"$f":"+'SAA 20 & 45'!$A$31","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 20 & 45'!$B$31","v":{"v":0.1942414306666667,"d":"19.42%"}},{"v":0.1942414306666667,"d":"19.42%"},{"$f":"+'SAA 20 & 45'!$A$70","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 20 & 45'!$B$70","v":{"v":0.20357169966666666,"d":"20.36%"}},{"v":0.20357169966666666,"d":"20.36%"},{"$f":"+'SAA 20 & 45'!$A$109","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 20 & 45'!$B$109","v":{"v":0.207202427,"d":"20.72%"}},{"v":0.207202427,"d":"20.72%"},{"$f":"+'SAA 20 & 45'!$A$148","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 20 & 45'!$B$148","v":{"v":0.21334582100000002,"d":"21.33%"}},{"v":0.21334582100000002,"d":"21.33%"}]
["Senior Academic Officers","L16",{"$f":"+'SAA 20 & 45'!$A$32","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 20 & 45'!$B$32","v":{"v":0.18910884383999998,"d":"18.91%"}},{"v":0.18910884383999998,"d":"18.91%"},{"$f":"+'SAA 20 & 45'!$A$71","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 20 & 45'!$B$71","v":{"v":0.19781590208000002,"d":"19.78%"}},{"v":0.19781590208000002,"d":"19.78%"},{"$f":"+'SAA 20 & 45'!$A$110","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 20 & 45'!$B$110","v":{"v":0.20130140032000002,"d":"20.13%"}},{"v":0.20130140032000002,"d":"20.13%"},{"$f":"+'SAA 20 & 45'!$A$149","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 20 & 45'!$B$149","v":{"v":0.20719905856000004,"d":"20.72%"}},{"v":0.20719905856000004,"d":"20.72%"}]
["Senior Academic Officers","L17",{"$f":"+'SAA 20 & 45'!$A$33","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 20 & 45'!$B$33","v":{"v":0.1843710713846154,"d":"18.44%"}},{"v":0.1843710713846154,"d":"18.44%"},{"$f":"+'SAA 20 & 45'!$A$72","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 20 & 45'!$B$72","v":{"v":0.19250285815384616,"d":"19.25%"}},{"v":0.19250285815384616,"d":"19.25%"},{"$f":"+'SAA 20 & 45'!$A$111","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 20 & 45'!$B$111","v":{"v":0.19585429876923074,"d":"19.59%"}},{"v":0.19585429876923074,"d":"19.59%"},{"$f":"+'SAA 20 & 45'!$A$150","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 20 & 45'!$B$150","v":{"v":0.201525124,"d":"20.15%"}},{"v":0.201525124,"d":"20.15%"}]
["Senior Academic Officers","L18",{"$f":"+'SAA 20 & 45'!$A$34","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 20 & 45'!$B$34","v":{"v":0.17998424503703703,"d":"18.00%"}},{"v":0.17998424503703703,"d":"18.00%"},{"$f":"+'SAA 20 & 45'!$A$73","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 20 & 45'!$B$73","v":{"v":0.18758337303703707,"d":"18.76%"}},{"v":0.18758337303703707,"d":"18.76%"},{"$f":"+'SAA 20 & 45'!$A$112","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 20 & 45'!$B$112","v":{"v":0.19081068622222222,"d":"19.08%"}},{"v":0.19081068622222222,"d":"19.08%"},{"$f":"+'SAA 20 & 45'!$A$151","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 20 & 45'!$B$151","v":{"v":0.1962714808888889,"d":"19.63%"}},{"v":0.1962714808888889,"d":"19.63%"}]
["Senior Academic Officers","L19",{"$f":"+'SAA 20 & 45'!$A$35","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 20 & 45'!$B$35","v":{"v":0.17591076342857143,"d":"17.59%"}},{"v":0.17591076342857143,"d":"17.59%"},{"$f":"+'SAA 20 & 45'!$A$74","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 20 & 45'!$B$74","v":{"v":0.18301527971428572,"d":"18.30%"}},{"v":0.18301527971428572,"d":"18.30%"},{"$f":"+'SAA 20 & 45'!$A$113","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 20 & 45'!$B$113","v":{"v":0.1861273317142857,"d":"18.61%"}},{"v":0.1861273317142857,"d":"18.61%"},{"$f":"+'SAA 20 & 45'!$A$152","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 20 & 45'!$B$152","v":{"v":0.19139309799999998,"d":"19.14%"}},{"v":0.19139309799999998,"d":"19.14%"}]
["Senior Academic Officers","L20",{"$f":"+'SAA 20 & 45'!$A$36","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 20 & 45'!$B$36","v":{"v":0.17211821158620688,"d":"17.21%"}},{"v":0.17211821158620688,"d":"17.21%"},{"$f":"+'SAA 20 & 45'!$A$75","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 20 & 45'!$B$75","v":{"v":0.17876222731034483,"d":"17.88%"}},{"v":0.17876222731034483,"d":"17.88%"},{"$f":"+'SAA 20 & 45'!$A$114","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 20 & 45'!$B$114","v":{"v":0.1817669671724138,"d":"18.18%"}},{"v":0.1817669671724138,"d":"18.18%"},{"$f":"+'SAA 20 & 45'!$A$153","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 20 & 45'!$B$153","v":{"v":0.18685115531034485,"d":"18.69%"}},{"v":0.18685115531034485,"d":"18.69%"}]
["Senior Academic Officers","L21",{"$f":"+'SAA 20 & 45'!$A$37","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 20 & 45'!$B$37","v":{"v":0.16857849653333334,"d":"16.86%"}},{"v":0.16857849653333334,"d":"16.86%"},{"$f":"+'SAA 20 & 45'!$A$76","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 20 & 45'!$B$76","v":{"v":0.17479271173333333,"d":"17.48%"}},{"v":0.17479271173333333,"d":"17.48%"},{"$f":"+'SAA 20 & 45'!$A$115","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 20 & 45'!$B$115","v":{"v":0.17769729359999997,"d":"17.77%"}},{"v":0.17769729359999997,"d":"17.77%"},{"$f":"+'SAA 20 & 45'!$A$154","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 20 & 45'!$B$154","v":{"v":0.1826120088,"d":"18.26%"}},{"v":0.1826120088,"d":"18.26%"}]
["Senior Academic Officers","L22",{"$f":"+'SAA 20 & 45'!$A$38","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 20 & 45'!$B$38","v":{"v":0.16526715019354837,"d":"16.53%"}},{"v":0.16526715019354837,"d":"16.53%"},{"$f":"+'SAA 20 & 45'!$A$77","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 20 & 45'!$B$77","v":{"v":0.17107929393548388,"d":"17.11%"}},{"v":0.17107929393548388,"d":"17.11%"},{"$f":"+'SAA 20 & 45'!$A$116","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 20 & 45'!$B$116","v":{"v":0.17389017961290323,"d":"17.39%"}},{"v":0.17389017961290323,"d":"17.39%"},{"$f":"+'SAA 20 & 45'!$A$155","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 20 & 45'!$B$155","v":{"v":0.17864635561290323,"d":"17.86%"}},{"v":0.17864635561290323,"d":"17.86%"}]
["Senior Academic Officers","L23",{"$f":"+'SAA 20 & 45'!$A$39","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 20 & 45'!$B$39","v":{"v":0.162162763,"d":"16.22%"}},{"v":0.162162763,"d":"16.22%"},{"$f":"+'SAA 20 & 45'!$A$78","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 20 & 45'!$B$78","v":{"v":0.16759796475,"d":"16.76%"}},{"v":0.16759796475,"d":"16.76%"},{"$f":"+'SAA 20 & 45'!$A$117","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 20 & 45'!$B$117","v":{"v":0.17032101024999996,"d":"17.03%"}},{"v":0.17032101024999996,"d":"17.03%"},{"$f":"+'SAA 20 & 45'!$A$156","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 20 & 45'!$B$156","v":{"v":0.17492855575,"d":"17.49%"}},{"v":0.17492855575,"d":"17.49%"}]
["Senior Academic Officers","L24",{"$f":"+'SAA 20 & 45'!$A$40","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 20 & 45'!$B$40","v":{"v":0.1592465204848485,"d":"15.92%"}},{"v":0.1592465204848485,"d":"15.92%"},{"$f":"+'SAA 20 & 45'!$A$79","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 20 & 45'!$B$79","v":{"v":0.16432762521212121,"d":"16.43%"}},{"v":0.16432762521212121,"d":"16.43%"},{"$f":"+'SAA 20 & 45'!$A$118","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 20 & 45'!$B$118","v":{"v":0.16696815418181818,"d":"16.70%"}},{"v":0.16696815418181818,"d":"16.70%"},{"$f":"+'SAA 20 & 45'!$A$157","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 20 & 45'!$B$157","v":{"v":0.1714360770909091,"d":"17.14%"}},{"v":0.1714360770909091,"d":"17.14%"}]
["Senior Academic Officers","L25",{"$f":"+'SAA 20 & 45'!$A$41","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 20 & 45'!$B$41","v":{"v":0.15650182164705886,"d":"15.65%"}},{"v":0.15650182164705886,"d":"15.65%"},{"$f":"+'SAA 20 & 45'!$A$80","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 20 & 45'!$B$80","v":{"v":0.1612496585882353,"d":"16.12%"}},{"v":0.1612496585882353,"d":"16.12%"},{"$f":"+'SAA 20 & 45'!$A$119","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 20 & 45'!$B$119","v":{"v":0.16381252494117648,"d":"16.38%"}},{"v":0.16381252494117648,"d":"16.38%"},{"$f":"+'SAA 20 & 45'!$A$158","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 20 & 45'!$B$158","v":{"v":0.1681490383529412,"d":"16.81%"}},{"v":0.1681490383529412,"d":"16.81%"}]
["Senior Academic Officers","L26",{"$f":"+'SAA 20 & 45'!$A$42","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 20 & 45'!$B$42","v":{"v":0.15391396274285715,"d":"15.39%"}},{"v":0.15391396274285715,"d":"15.39%"},{"$f":"+'SAA 20 & 45'!$A$81","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 20 & 45'!$B$81","v":{"v":0.15834757577142858,"d":"15.83%"}},{"v":0.15834757577142858,"d":"15.83%"},{"$f":"+'SAA 20 & 45'!$A$120","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 20 & 45'!$B$120","v":{"v":0.16083721737142856,"d":"16.08%"}},{"v":0.16083721737142856,"d":"16.08%"},{"$f":"+'SAA 20 & 45'!$A$159","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 20 & 45'!$B$159","v":{"v":0.1650498304,"d":"16.50%"}},{"v":0.1650498304,"d":"16.50%"}]
["Senior Academic Officers","L27",{"$f":"+'SAA 20 & 45'!$A$43","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 20 & 45'!$B$43","v":{"v":0.15146987377777782,"d":"15.15%"}},{"v":0.15146987377777782,"d":"15.15%"},{"$f":"+'SAA 20 & 45'!$A$82","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 20 & 45'!$B$82","v":{"v":0.1556067197777778,"d":"15.56%"}},{"v":0.1556067197777778,"d":"15.56%"},{"$f":"+'SAA 20 & 45'!$A$121","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 20 & 45'!$B$121","v":{"v":0.15802720466666667,"d":"15.80%"}},{"v":0.15802720466666667,"d":"15.80%"},{"$f":"+'SAA 20 & 45'!$A$160","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 20 & 45'!$B$160","v":{"v":0.16212280066666668,"d":"16.21%"}},{"v":0.16212280066666668,"d":"16.21%"}]
["Senior Academic Officers","L28",{"$f":"+'SAA 20 & 45'!$A$44","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 20 & 45'!$B$44","v":{"v":0.14915789772972973,"d":"14.92%"}},{"v":0.14915789772972973,"d":"14.92%"},{"$f":"+'SAA 20 & 45'!$A$83","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 20 & 45'!$B$83","v":{"v":0.15301401816216215,"d":"15.30%"}},{"v":0.15301401816216215,"d":"15.30%"},{"$f":"+'SAA 20 & 45'!$A$122","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 20 & 45'!$B$122","v":{"v":0.15536908454054052,"d":"15.54%"}},{"v":0.15536908454054052,"d":"15.54%"},{"$f":"+'SAA 20 & 45'!$A$161","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 20 & 45'!$B$161","v":{"v":0.15935398875675674,"d":"15.94%"}},{"v":0.15935398875675674,"d":"15.94%"}]
["Senior Academic Officers","L29",{"$f":"+'SAA 20 & 45'!$A$45","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 20 & 45'!$B$45","v":{"v":0.14696760463157896,"d":"14.70%"}},{"v":0.14696760463157896,"d":"14.70%"},{"$f":"+'SAA 20 & 45'!$A$84","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 20 & 45'!$B$84","v":{"v":0.1505577745263158,"d":"15.06%"}},{"v":0.1505577745263158,"d":"15.06%"},{"$f":"+'SAA 20 & 45'!$A$123","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 20 & 45'!$B$123","v":{"v":0.1528508654736842,"d":"15.29%"}},{"v":0.1528508654736842,"d":"15.29%"},{"$f":"+'SAA 20 & 45'!$A$162","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 20 & 45'!$B$162","v":{"v":0.15673090378947369,"d":"15.67%"}},{"v":0.15673090378947369,"d":"15.67%"}]
["Senior Academic Officers","L30",{"$f":"+'SAA 20 & 45'!$A$46","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 20 & 45'!$B$46","v":{"v":0.14488963425641024,"d":"14.49%"}},{"v":0.14488963425641024,"d":"14.49%"},{"$f":"+'SAA 20 & 45'!$A$85","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 20 & 45'!$B$85","v":{"v":0.14822749210256408,"d":"14.82%"}},{"v":0.14822749210256408,"d":"14.82%"},{"$f":"+'SAA 20 & 45'!$A$124","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 20 & 45'!$B$124","v":{"v":0.15046178584615383,"d":"15.05%"}},{"v":0.15046178584615383,"d":"15.05%"},{"$f":"+'SAA 20 & 45'!$A$163","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 20 & 45'!$B$163","v":{"v":0.154242336,"d":"15.42%"}},{"v":0.154242336,"d":"15.42%"}]
["Senior Academic Officers","L31",{"$f":"+'SAA 20 & 45'!$A$47","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 20 & 45'!$B$47","v":{"v":0.14291556240000003,"d":"14.29%"}},{"v":0.14291556240000003,"d":"14.29%"},{"$f":"+'SAA 20 & 45'!$A$86","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 20 & 45'!$B$86","v":{"v":0.1460137238,"d":"14.60%"}},{"v":0.1460137238,"d":"14.60%"},{"$f":"+'SAA 20 & 45'!$A$125","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 20 & 45'!$B$125","v":{"v":0.1481921602,"d":"14.82%"}},{"v":0.1481921602,"d":"14.82%"},{"$f":"+'SAA 20 & 45'!$A$164","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 20 & 45'!$B$164","v":{"v":0.15187819660000001,"d":"15.19%"}},{"v":0.15187819660000001,"d":"15.19%"}]
["Senior Academic Officers","L32",{"$f":"+'SAA 20 & 45'!$A$48","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 20 & 45'!$B$48","v":{"v":0.1410377867317073,"d":"14.10%"}},{"v":0.1410377867317073,"d":"14.10%"},{"$f":"+'SAA 20 & 45'!$A$87","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 20 & 45'!$B$87","v":{"v":0.14390794419512193,"d":"14.39%"}},{"v":0.14390794419512193,"d":"14.39%"},{"$f":"+'SAA 20 & 45'!$A$126","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 20 & 45'!$B$126","v":{"v":0.14603324799999998,"d":"14.60%"}},{"v":0.14603324799999998,"d":"14.60%"},{"$f":"+'SAA 20 & 45'!$A$165","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 20 & 45'!$B$165","v":{"v":0.14962938107317073,"d":"14.96%"}},{"v":0.14962938107317073,"d":"14.96%"}]
["Senior Academic Officers","L33",{"$f":"+'SAA 20 & 45'!$A$49","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 20 & 45'!$B$49","v":{"v":0.13924942895238096,"d":"13.92%"}},{"v":0.13924942895238096,"d":"13.92%"},{"$f":"+'SAA 20 & 45'!$A$88","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 20 & 45'!$B$88","v":{"v":0.1419024398095238,"d":"14.19%"}},{"v":0.1419024398095238,"d":"14.19%"},{"$f":"+'SAA 20 & 45'!$A$127","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 20 & 45'!$B$127","v":{"v":0.14397714114285715,"d":"14.40%"}},{"v":0.14397714114285715,"d":"14.40%"},{"$f":"+'SAA 20 & 45'!$A$166","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 20 & 45'!$B$166","v":{"v":0.147487652,"d":"14.75%"}},{"v":0.147487652,"d":"14.75%"}]
["Senior Academic Officers","L34",{"$f":"+'SAA 20 & 45'!$A$50","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 20 & 45'!$B$50","v":{"v":0.1375442506046512,"d":"13.75%"}},{"v":0.1375442506046512,"d":"13.75%"},{"$f":"+'SAA 20 & 45'!$A$89","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 20 & 45'!$B$89","v":{"v":0.13999021469767445,"d":"14.00%"}},{"v":0.13999021469767445,"d":"14.00%"},{"$f":"+'SAA 20 & 45'!$A$128","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 20 & 45'!$B$128","v":{"v":0.1420166671627907,"d":"14.20%"}},{"v":0.1420166671627907,"d":"14.20%"},{"$f":"+'SAA 20 & 45'!$A$167","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 20 & 45'!$B$167","v":{"v":0.14544553823255815,"d":"14.54%"}},{"v":0.14544553823255815,"d":"14.54%"}]
["Senior Academic Officers","L35",{"$f":"+'SAA 20 & 45'!$A$51","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 20 & 45'!$B$51","v":{"v":0.13591658036363638,"d":"13.59%"}},{"v":0.13591658036363638,"d":"13.59%"},{"$f":"+'SAA 20 & 45'!$A$90","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 20 & 45'!$B$90","v":{"v":0.13816490890909092,"d":"13.82%"}},{"v":0.13816490890909092,"d":"13.82%"},{"$f":"+'SAA 20 & 45'!$A$129","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 20 & 45'!$B$129","v":{"v":0.14014530563636363,"d":"14.01%"}},{"v":0.14014530563636363,"d":"14.01%"},{"$f":"+'SAA 20 & 45'!$A$168","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 20 & 45'!$B$168","v":{"v":0.14349624781818182,"d":"14.35%"}},{"v":0.14349624781818182,"d":"14.35%"}]
["Senior Academic Officers","L36",{"$f":"+'SAA 20 & 45'!$A$52","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 20 & 45'!$B$52","v":{"v":0.13436125102222224,"d":"13.44%"}},{"v":0.13436125102222224,"d":"13.44%"},{"$f":"+'SAA 20 & 45'!$A$91","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 20 & 45'!$B$91","v":{"v":0.13642072782222223,"d":"13.64%"}},{"v":0.13642072782222223,"d":"13.64%"},{"$f":"+'SAA 20 & 45'!$A$130","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 20 & 45'!$B$130","v":{"v":0.13835711573333334,"d":"13.84%"}},{"v":0.13835711573333334,"d":"13.84%"},{"$f":"+'SAA 20 & 45'!$A$169","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 20 & 45'!$B$169","v":{"v":0.14163359253333335,"d":"14.16%"}},{"v":0.14163359253333335,"d":"14.16%"}]
["Senior Academic Officers","L37",{"$f":"+'SAA 20 & 45'!$A$53","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 20 & 45'!$B$53","v":{"v":0.13287354469565218,"d":"13.29%"}},{"v":0.13287354469565218,"d":"13.29%"},{"$f":"+'SAA 20 & 45'!$A$92","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 20 & 45'!$B$92","v":{"v":0.13475238069565218,"d":"13.48%"}},{"v":0.13475238069565218,"d":"13.48%"},{"$f":"+'SAA 20 & 45'!$A$131","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 20 & 45'!$B$131","v":{"v":0.1366466732173913,"d":"13.66%"}},{"v":0.1366466732173913,"d":"13.66%"},{"$f":"+'SAA 20 & 45'!$A$170","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 20 & 45'!$B$170","v":{"v":0.13985192226086957,"d":"13.99%"}},{"v":0.13985192226086957,"d":"13.99%"}]
["Senior Academic Officers","L38",{"$f":"+C919","v":{"v":460000,"d":"460,000"}},{"$f":"+D919","v":{"v":0.13287354469565218,"d":"13.29%"}},{"v":0.13287354469565218,"d":"13.29%"},{"$f":"+F919","v":{"v":460000,"d":"460,000"}},{"$f":"+G919","v":{"v":0.13475238069565218,"d":"13.48%"}},{"v":0.13475238069565218,"d":"13.48%"},{"$f":"+I919","v":{"v":460000,"d":"460,000"}},{"$f":"+J919","v":{"v":0.1366466732173913,"d":"13.66%"}},{"v":0.1366466732173913,"d":"13.66%"},{"$f":"+L919","v":{"v":460000,"d":"460,000"}},{"$f":"+M919","v":{"v":0.13985192226086957,"d":"13.99%"}},{"v":0.13985192226086957,"d":"13.99%"}]
["Senior Academic Officers","L39",{"$f":"+C920","v":{"v":460000,"d":"460,000"}},{"v":0.13287354469565218,"d":"13.29%"},{"v":0.13287354469565218,"d":"13.29%"},{"$f":"+F920","v":{"v":460000,"d":"460,000"}},{"v":0.13475238069565218,"d":"13.48%"},{"v":0.13475238069565218,"d":"13.48%"},{"$f":"+I920","v":{"v":460000,"d":"460,000"}},{"v":0.1366466732173913,"d":"13.66%"},{"v":0.1366466732173913,"d":"13.66%"},{"$f":"+L920","v":{"v":460000,"d":"460,000"}},{"v":0.13985192226086957,"d":"13.99%"},{"v":0.13985192226086957,"d":"13.99%"}]
["Senior Academic Officers","L40",{"v":460000,"d":"460,000"},{"v":0.13287354469565218,"d":"13.29%"},{"v":0.13287354469565218,"d":"13.29%"},{"v":460000,"d":"460,000"},{"v":0.13475238069565218,"d":"13.48%"},{"v":0.13475238069565218,"d":"13.48%"},{"v":460000,"d":"460,000"},{"v":0.1366466732173913,"d":"13.66%"},{"v":0.1366466732173913,"d":"13.66%"},{"v":460000,"d":"460,000"},{"v":0.13985192226086957,"d":"13.99%"},{"v":0.13985192226086957,"d":"13.99%"}]
["Senior Administrative Officers","L1",{"$f":"+'SAO 20 & 45'!$A$17","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 20 & 45'!$B$17","v":{"v":0.2511327706,"d":"25.11%"}},{"$f":"+D923","v":{"v":0.2511327706,"d":"25.11%"}},{"$f":"+'SAO 20 & 45'!$A$56","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 20 & 45'!$B$56","v":{"v":0.25423721720000003,"d":"25.42%"}},{"$f":"+G923","v":{"v":0.25423721720000003,"d":"25.42%"}},{"$f":"+'SAO 20 & 45'!$A$95","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 20 & 45'!$B$95","v":{"v":0.2563322598,"d":"25.63%"}},{"$f":"+J923","v":{"v":0.2563322598,"d":"25.63%"}},{"$f":"+'SAO 20 & 45'!$A$134","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 20 & 45'!$B$134","v":{"v":0.2644388024,"d":"26.44%"}},{"$f":"+M923","v":{"v":0.2644388024,"d":"26.44%"}}]
["Senior Administrative Officers","L2",{"$f":"+'SAO 20 & 45'!$A$18","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 20 & 45'!$B$18","v":{"v":0.24843010342857144,"d":"24.84%"}},{"$f":"+D924","v":{"v":0.24843010342857144,"d":"24.84%"}},{"$f":"+'SAO 20 & 45'!$A$57","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 20 & 45'!$B$57","v":{"v":0.25153671923809523,"d":"25.15%"}},{"$f":"+G924","v":{"v":0.25153671923809523,"d":"25.15%"}},{"$f":"+'SAO 20 & 45'!$A$96","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 20 & 45'!$B$96","v":{"v":0.25353199790476194,"d":"25.35%"}},{"$f":"+J924","v":{"v":0.25353199790476194,"d":"25.35%"}},{"$f":"+'SAO 20 & 45'!$A$135","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 20 & 45'!$B$135","v":{"v":0.26125251466666666,"d":"26.13%"}},{"$f":"+M924","v":{"v":0.26125251466666666,"d":"26.13%"}}]
["Senior Administrative Officers","L3",{"$f":"+'SAO 20 & 45'!$A$19","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 20 & 45'!$B$19","v":{"v":0.2460004969090909,"d":"24.60%"}},{"v":0.2460004969090909,"d":"24.60%"},{"$f":"+'SAO 20 & 45'!$A$58","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 20 & 45'!$B$58","v":{"v":0.24908172109090906,"d":"24.91%"}},{"v":0.24908172109090906,"d":"24.91%"},{"$f":"+'SAO 20 & 45'!$A$97","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 20 & 45'!$B$97","v":{"v":0.2509863052727273,"d":"25.10%"}},{"v":0.2509863052727273,"d":"25.10%"},{"$f":"+'SAO 20 & 45'!$A$136","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 20 & 45'!$B$136","v":{"v":0.25835588945454546,"d":"25.84%"}},{"v":0.25835588945454546,"d":"25.84%"}]
["Senior Administrative Officers","L4",{"$f":"+'SAO 20 & 45'!$A$20","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 20 & 45'!$B$20","v":{"v":0.24441033443478258,"d":"24.44%"}},{"v":0.24441033443478258,"d":"24.44%"},{"$f":"+'SAO 20 & 45'!$A$59","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 20 & 45'!$B$59","v":{"v":0.24718046191304346,"d":"24.72%"}},{"v":0.24718046191304346,"d":"24.72%"},{"$f":"+'SAO 20 & 45'!$A$98","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 20 & 45'!$B$98","v":{"v":0.2486619772173913,"d":"24.87%"}},{"v":0.2486619772173913,"d":"24.87%"},{"$f":"+'SAO 20 & 45'!$A$137","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 20 & 45'!$B$137","v":{"v":0.25571114469565215,"d":"25.57%"}},{"v":0.25571114469565215,"d":"25.57%"}]
["Senior Administrative Officers","L5",{"$f":"+'SAO 20 & 45'!$A$21","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 20 & 45'!$B$21","v":{"v":0.24295268550000002,"d":"24.30%"}},{"v":0.24295268550000002,"d":"24.30%"},{"$f":"+'SAO 20 & 45'!$A$60","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 20 & 45'!$B$60","v":{"v":0.245738641,"d":"24.57%"}},{"v":0.245738641,"d":"24.57%"},{"$f":"+'SAO 20 & 45'!$A$99","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 20 & 45'!$B$99","v":{"v":0.24715842650000003,"d":"24.72%"}},{"v":0.24715842650000003,"d":"24.72%"},{"$f":"+'SAO 20 & 45'!$A$138","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 20 & 45'!$B$138","v":{"v":0.25358779533333337,"d":"25.36%"}},{"v":0.25358779533333337,"d":"25.36%"}]
["Senior Administrative Officers","L6",{"$f":"+'SAO 20 & 45'!$A$22","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 20 & 45'!$B$22","v":{"v":0.24161164848000002,"d":"24.16%"}},{"v":0.24161164848000002,"d":"24.16%"},{"$f":"+'SAO 20 & 45'!$A$61","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 20 & 45'!$B$61","v":{"v":0.24441216576,"d":"24.44%"}},{"v":0.24441216576,"d":"24.44%"},{"$f":"+'SAO 20 & 45'!$A$100","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 20 & 45'!$B$100","v":{"v":0.24577515984,"d":"24.58%"}},{"v":0.24577515984,"d":"24.58%"},{"$f":"+'SAO 20 & 45'!$A$139","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 20 & 45'!$B$139","v":{"v":0.25194735392,"d":"25.19%"}},{"v":0.25194735392,"d":"25.19%"}]
["Senior Administrative Officers","L7",{"$f":"+'SAO 20 & 45'!$A$23","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 20 & 45'!$B$23","v":{"v":0.24037376815384617,"d":"24.04%"}},{"v":0.24037376815384617,"d":"24.04%"},{"$f":"+'SAO 20 & 45'!$A$62","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 20 & 45'!$B$62","v":{"v":0.24318772707692307,"d":"24.32%"}},{"v":0.24318772707692307,"d":"24.32%"},{"$f":"+'SAO 20 & 45'!$A$101","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 20 & 45'!$B$101","v":{"v":0.24449829830769232,"d":"24.45%"}},{"v":0.24449829830769232,"d":"24.45%"},{"$f":"+'SAO 20 & 45'!$A$140","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 20 & 45'!$B$140","v":{"v":0.25043310030769234,"d":"25.04%"}},{"v":0.25043310030769234,"d":"25.04%"}]
["Senior Administrative Officers","L8",{"$f":"+'SAO 20 & 45'!$A$24","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 20 & 45'!$B$24","v":{"v":0.2392275826666667,"d":"23.92%"}},{"v":0.2392275826666667,"d":"23.92%"},{"$f":"+'SAO 20 & 45'!$A$63","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 20 & 45'!$B$63","v":{"v":0.24205398755555554,"d":"24.21%"}},{"v":0.24205398755555554,"d":"24.21%"},{"$f":"+'SAO 20 & 45'!$A$102","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 20 & 45'!$B$102","v":{"v":0.24331601911111114,"d":"24.33%"}},{"v":0.24331601911111114,"d":"24.33%"},{"$f":"+'SAO 20 & 45'!$A$141","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 20 & 45'!$B$141","v":{"v":0.24903101362962965,"d":"24.90%"}},{"v":0.24903101362962965,"d":"24.90%"}]
["Senior Administrative Officers","L9",{"$f":"+'SAO 20 & 45'!$A$25","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 20 & 45'!$B$25","v":{"v":0.23816326757142856,"d":"23.82%"}},{"v":0.23816326757142856,"d":"23.82%"},{"$f":"+'SAO 20 & 45'!$A$64","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 20 & 45'!$B$64","v":{"v":0.24100122942857144,"d":"24.10%"}},{"v":0.24100122942857144,"d":"24.10%"},{"$f":"+'SAO 20 & 45'!$A$103","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 20 & 45'!$B$103","v":{"v":0.24221818842857143,"d":"24.22%"}},{"v":0.24221818842857143,"d":"24.22%"},{"$f":"+'SAO 20 & 45'!$A$142","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 20 & 45'!$B$142","v":{"v":0.24772907600000005,"d":"24.77%"}},{"v":0.24772907600000005,"d":"24.77%"}]
["Senior Administrative Officers","L10",{"$f":"+'SAO 20 & 45'!$A$26","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 20 & 45'!$B$26","v":{"v":0.2371723535172414,"d":"23.72%"}},{"v":0.2371723535172414,"d":"23.72%"},{"$f":"+'SAO 20 & 45'!$A$65","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 20 & 45'!$B$65","v":{"v":0.24002107531034483,"d":"24.00%"}},{"v":0.24002107531034483,"d":"24.00%"},{"$f":"+'SAO 20 & 45'!$A$104","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 20 & 45'!$B$104","v":{"v":0.24119607020689657,"d":"24.12%"}},{"v":0.24119607020689657,"d":"24.12%"},{"$f":"+'SAO 20 & 45'!$A$143","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 20 & 45'!$B$143","v":{"v":0.24651692717241375,"d":"24.65%"}},{"v":0.24651692717241375,"d":"24.65%"}]
["Senior Administrative Officers","L11",{"$f":"+'SAO 20 & 45'!$A$27","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 20 & 45'!$B$27","v":{"v":0.23624750040000003,"d":"23.62%"}},{"v":0.23624750040000003,"d":"23.62%"},{"$f":"+'SAO 20 & 45'!$A$66","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 20 & 45'!$B$66","v":{"v":0.23910626480000002,"d":"23.91%"}},{"v":0.23910626480000002,"d":"23.91%"},{"$f":"+'SAO 20 & 45'!$A$105","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 20 & 45'!$B$105","v":{"v":0.24024209320000003,"d":"24.02%"}},{"v":0.24024209320000003,"d":"24.02%"},{"$f":"+'SAO 20 & 45'!$A$144","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 20 & 45'!$B$144","v":{"v":0.24538558826666665,"d":"24.54%"}},{"v":0.24538558826666665,"d":"24.54%"}]
["Senior Administrative Officers","L12",{"$f":"+'SAO 20 & 45'!$A$28","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 20 & 45'!$B$28","v":{"v":0.23538231522580647,"d":"23.54%"}},{"v":0.23538231522580647,"d":"23.54%"},{"$f":"+'SAO 20 & 45'!$A$67","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 20 & 45'!$B$67","v":{"v":0.23825047432258065,"d":"23.83%"}},{"v":0.23825047432258065,"d":"23.83%"},{"$f":"+'SAO 20 & 45'!$A$106","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 20 & 45'!$B$106","v":{"v":0.23934966309677422,"d":"23.93%"}},{"v":0.23934966309677422,"d":"23.93%"},{"$f":"+'SAO 20 & 45'!$A$145","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 20 & 45'!$B$145","v":{"v":0.2443272389677419,"d":"24.43%"}},{"v":0.2443272389677419,"d":"24.43%"}]
["Senior Administrative Officers","L13",{"$f":"+'SAO 20 & 45'!$A$29","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 20 & 45'!$B$29","v":{"v":0.234571204125,"d":"23.46%"}},{"v":0.234571204125,"d":"23.46%"},{"$f":"+'SAO 20 & 45'!$A$68","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 20 & 45'!$B$68","v":{"v":0.23744817075000002,"d":"23.74%"}},{"v":0.23744817075000002,"d":"23.74%"},{"$f":"+'SAO 20 & 45'!$A$107","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 20 & 45'!$B$107","v":{"v":0.23851300987500004,"d":"23.85%"}},{"v":0.23851300987500004,"d":"23.85%"},{"$f":"+'SAO 20 & 45'!$A$146","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 20 & 45'!$B$146","v":{"v":0.2433350365,"d":"24.33%"}},{"v":0.2433350365,"d":"24.33%"}]
["Senior Administrative Officers","L14",{"$f":"+'SAO 20 & 45'!$A$30","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 20 & 45'!$B$30","v":{"v":0.23054861490909093,"d":"23.05%"}},{"v":0.23054861490909093,"d":"23.05%"},{"$f":"+'SAO 20 & 45'!$A$69","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 20 & 45'!$B$69","v":{"v":0.23651885527272729,"d":"23.65%"}},{"v":0.23651885527272729,"d":"23.65%"},{"$f":"+'SAO 20 & 45'!$A$108","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 20 & 45'!$B$108","v":{"v":0.23772706290909096,"d":"23.77%"}},{"v":0.23772706290909096,"d":"23.77%"},{"$f":"+'SAO 20 & 45'!$A$147","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 20 & 45'!$B$147","v":{"v":0.2424029675151515,"d":"24.24%"}},{"v":0.2424029675151515,"d":"24.24%"}]
["Senior Administrative Officers","L15",{"$f":"+'SAO 20 & 45'!$A$31","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 20 & 45'!$B$31","v":{"v":0.22600091329411764,"d":"22.60%"}},{"v":0.22600091329411764,"d":"22.60%"},{"$f":"+'SAO 20 & 45'!$A$70","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 20 & 45'!$B$70","v":{"v":0.23155291129411767,"d":"23.16%"}},{"v":0.23155291129411767,"d":"23.16%"},{"$f":"+'SAO 20 & 45'!$A$109","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 20 & 45'!$B$109","v":{"v":0.23579405400000003,"d":"23.58%"}},{"v":0.23579405400000003,"d":"23.58%"},{"$f":"+'SAO 20 & 45'!$A$148","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 20 & 45'!$B$148","v":{"v":0.24152572611764703,"d":"24.15%"}},{"v":0.24152572611764703,"d":"24.15%"}]
["Senior Administrative Officers","L16",{"$f":"+'SAO 20 & 45'!$A$32","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 20 & 45'!$B$32","v":{"v":0.22171308034285717,"d":"22.17%"}},{"v":0.22171308034285717,"d":"22.17%"},{"$f":"+'SAO 20 & 45'!$A$71","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 20 & 45'!$B$71","v":{"v":0.22687073554285714,"d":"22.69%"}},{"v":0.22687073554285714,"d":"22.69%"},{"$f":"+'SAO 20 & 45'!$A$110","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 20 & 45'!$B$110","v":{"v":0.23099070274285718,"d":"23.10%"}},{"v":0.23099070274285718,"d":"23.10%"},{"$f":"+'SAO 20 & 45'!$A$149","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 20 & 45'!$B$149","v":{"v":0.23854581279999995,"d":"23.85%"}},{"v":0.23854581279999995,"d":"23.85%"}]
["Senior Administrative Officers","L17",{"$f":"+'SAO 20 & 45'!$A$33","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 20 & 45'!$B$33","v":{"v":0.21766346033333336,"d":"21.77%"}},{"v":0.21766346033333336,"d":"21.77%"},{"$f":"+'SAO 20 & 45'!$A$72","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 20 & 45'!$B$72","v":{"v":0.22244868066666668,"d":"22.24%"}},{"v":0.22244868066666668,"d":"22.24%"},{"$f":"+'SAO 20 & 45'!$A$111","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 20 & 45'!$B$111","v":{"v":0.22645420433333335,"d":"22.65%"}},{"v":0.22645420433333335,"d":"22.65%"},{"$f":"+'SAO 20 & 45'!$A$150","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 20 & 45'!$B$150","v":{"v":0.2337994502222222,"d":"23.38%"}},{"v":0.2337994502222222,"d":"23.38%"}]
["Senior Administrative Officers","L18",{"$f":"+'SAO 20 & 45'!$A$34","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 20 & 45'!$B$34","v":{"v":0.21383273870270272,"d":"21.38%"}},{"v":0.21383273870270272,"d":"21.38%"},{"$f":"+'SAO 20 & 45'!$A$73","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 20 & 45'!$B$73","v":{"v":0.2182656557837838,"d":"21.83%"}},{"v":0.2182656557837838,"d":"21.83%"},{"$f":"+'SAO 20 & 45'!$A$112","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 20 & 45'!$B$112","v":{"v":0.22216292205405408,"d":"22.22%"}},{"v":0.22216292205405408,"d":"22.22%"},{"$f":"+'SAO 20 & 45'!$A$151","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 20 & 45'!$B$151","v":{"v":0.22930964778378374,"d":"22.93%"}},{"v":0.22930964778378374,"d":"22.93%"}]
["Senior Administrative Officers","L19",{"$f":"+'SAO 20 & 45'!$A$35","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 20 & 45'!$B$35","v":{"v":0.210203634,"d":"21.02%"}},{"v":0.210203634,"d":"21.02%"},{"$f":"+'SAO 20 & 45'!$A$74","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 20 & 45'!$B$74","v":{"v":0.21430279010526318,"d":"21.43%"}},{"v":0.21430279010526318,"d":"21.43%"},{"$f":"+'SAO 20 & 45'!$A$113","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 20 & 45'!$B$113","v":{"v":0.21809749673684212,"d":"21.81%"}},{"v":0.21809749673684212,"d":"21.81%"},{"$f":"+'SAO 20 & 45'!$A$152","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 20 & 45'!$B$152","v":{"v":0.2250561507368421,"d":"22.51%"}},{"v":0.2250561507368421,"d":"22.51%"}]
["Senior Administrative Officers","L20",{"$f":"+'SAO 20 & 45'!$A$36","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 20 & 45'!$B$36","v":{"v":0.20676063723076923,"d":"20.68%"}},{"v":0.20676063723076923,"d":"20.68%"},{"$f":"+'SAO 20 & 45'!$A$75","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 20 & 45'!$B$75","v":{"v":0.2105431483076923,"d":"21.05%"}},{"v":0.2105431483076923,"d":"21.05%"},{"$f":"+'SAO 20 & 45'!$A$114","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 20 & 45'!$B$114","v":{"v":0.2142405547692308,"d":"21.42%"}},{"v":0.2142405547692308,"d":"21.42%"},{"$f":"+'SAO 20 & 45'!$A$153","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 20 & 45'!$B$153","v":{"v":0.22102078174358974,"d":"22.10%"}},{"v":0.22102078174358974,"d":"22.10%"}]
["Senior Administrative Officers","L21",{"$f":"+'SAO 20 & 45'!$A$37","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 20 & 45'!$B$37","v":{"v":0.20348979030000003,"d":"20.35%"}},{"v":0.20348979030000003,"d":"20.35%"},{"$f":"+'SAO 20 & 45'!$A$76","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 20 & 45'!$B$76","v":{"v":0.2069714886,"d":"20.70%"}},{"v":0.2069714886,"d":"20.70%"},{"$f":"+'SAO 20 & 45'!$A$115","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 20 & 45'!$B$115","v":{"v":0.2105764599,"d":"21.06%"}},{"v":0.2105764599,"d":"21.06%"},{"$f":"+'SAO 20 & 45'!$A$154","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 20 & 45'!$B$154","v":{"v":0.21718718119999997,"d":"21.72%"}},{"v":0.21718718119999997,"d":"21.72%"}]
["Senior Administrative Officers","L22",{"$f":"+'SAO 20 & 45'!$A$38","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 20 & 45'!$B$38","v":{"v":0.2003784968780488,"d":"20.04%"}},{"v":0.2003784968780488,"d":"20.04%"},{"$f":"+'SAO 20 & 45'!$A$77","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 20 & 45'!$B$77","v":{"v":0.20357405619512195,"d":"20.36%"}},{"v":0.20357405619512195,"d":"20.36%"},{"$f":"+'SAO 20 & 45'!$A$116","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 20 & 45'!$B$116","v":{"v":0.20709110136585368,"d":"20.71%"}},{"v":0.20709110136585368,"d":"20.71%"},{"$f":"+'SAO 20 & 45'!$A$155","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 20 & 45'!$B$155","v":{"v":0.2135405855609756,"d":"21.35%"}},{"v":0.2135405855609756,"d":"21.35%"}]
["Senior Administrative Officers","L23",{"$f":"+'SAO 20 & 45'!$A$39","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 20 & 45'!$B$39","v":{"v":0.1974153602857143,"d":"19.74%"}},{"v":0.1974153602857143,"d":"19.74%"},{"$f":"+'SAO 20 & 45'!$A$78","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 20 & 45'!$B$78","v":{"v":0.20033840628571428,"d":"20.03%"}},{"v":0.20033840628571428,"d":"20.03%"},{"$f":"+'SAO 20 & 45'!$A$117","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 20 & 45'!$B$117","v":{"v":0.20377171228571428,"d":"20.38%"}},{"v":0.20377171228571428,"d":"20.38%"},{"$f":"+'SAO 20 & 45'!$A$156","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 20 & 45'!$B$156","v":{"v":0.2100676373333333,"d":"21.01%"}},{"v":0.2100676373333333,"d":"21.01%"}]
["Senior Administrative Officers","L24",{"$f":"+'SAO 20 & 45'!$A$40","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 20 & 45'!$B$40","v":{"v":0.19459004400000005,"d":"19.46%"}},{"v":0.19459004400000005,"d":"19.46%"},{"$f":"+'SAO 20 & 45'!$A$79","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 20 & 45'!$B$79","v":{"v":0.19725325172093025,"d":"19.73%"}},{"v":0.19725325172093025,"d":"19.73%"},{"$f":"+'SAO 20 & 45'!$A$118","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 20 & 45'!$B$118","v":{"v":0.20060671339534886,"d":"20.06%"}},{"v":0.20060671339534886,"d":"20.06%"},{"$f":"+'SAO 20 & 45'!$A$157","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 20 & 45'!$B$157","v":{"v":0.20675622158139534,"d":"20.68%"}},{"v":0.20675622158139534,"d":"20.68%"}]
["Senior Administrative Officers","L25",{"$f":"+'SAO 20 & 45'!$A$41","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 20 & 45'!$B$41","v":{"v":0.19189315118181818,"d":"19.19%"}},{"v":0.19189315118181818,"d":"19.19%"},{"$f":"+'SAO 20 & 45'!$A$80","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 20 & 45'!$B$80","v":{"v":0.19430833145454549,"d":"19.43%"}},{"v":0.19430833145454549,"d":"19.43%"},{"$f":"+'SAO 20 & 45'!$A$119","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 20 & 45'!$B$119","v":{"v":0.1975855780909091,"d":"19.76%"}},{"v":0.1975855780909091,"d":"19.76%"},{"$f":"+'SAO 20 & 45'!$A$158","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 20 & 45'!$B$158","v":{"v":0.2035953247272727,"d":"20.36%"}},{"v":0.2035953247272727,"d":"20.36%"}]
["Senior Administrative Officers","L26",{"$f":"+'SAO 20 & 45'!$A$42","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 20 & 45'!$B$42","v":{"v":0.18931612026666667,"d":"18.93%"}},{"v":0.18931612026666667,"d":"18.93%"},{"$f":"+'SAO 20 & 45'!$A$81","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 20 & 45'!$B$81","v":{"v":0.19149429653333336,"d":"19.15%"}},{"v":0.19149429653333336,"d":"19.15%"},{"$f":"+'SAO 20 & 45'!$A$120","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 20 & 45'!$B$120","v":{"v":0.19469871546666667,"d":"19.47%"}},{"v":0.19469871546666667,"d":"19.47%"},{"$f":"+'SAO 20 & 45'!$A$159","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 20 & 45'!$B$159","v":{"v":0.20057491217777776,"d":"20.06%"}},{"v":0.20057491217777776,"d":"20.06%"}]
["Senior Administrative Officers","L27",{"$f":"+'SAO 20 & 45'!$A$43","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 20 & 45'!$B$43","v":{"v":0.18685113417391305,"d":"18.69%"}},{"v":0.18685113417391305,"d":"18.69%"},{"$f":"+'SAO 20 & 45'!$A$82","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 20 & 45'!$B$82","v":{"v":0.18880261095652173,"d":"18.88%"}},{"v":0.18880261095652173,"d":"18.88%"},{"$f":"+'SAO 20 & 45'!$A$121","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 20 & 45'!$B$121","v":{"v":0.19193736860869565,"d":"19.19%"}},{"v":0.19193736860869565,"d":"19.19%"},{"$f":"+'SAO 20 & 45'!$A$160","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 20 & 45'!$B$160","v":{"v":0.19768582191304346,"d":"19.77%"}},{"v":0.19768582191304346,"d":"19.77%"}]
["Senior Administrative Officers","L28",{"$f":"+'SAO 20 & 45'!$A$44","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 20 & 45'!$B$44","v":{"v":0.184491041106383,"d":"18.45%"}},{"v":0.184491041106383,"d":"18.45%"},{"$f":"+'SAO 20 & 45'!$A$83","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 20 & 45'!$B$83","v":{"v":0.1862254651914894,"d":"18.62%"}},{"v":0.1862254651914894,"d":"18.62%"},{"$f":"+'SAO 20 & 45'!$A$122","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 20 & 45'!$B$122","v":{"v":0.18929352587234044,"d":"18.93%"}},{"v":0.18929352587234044,"d":"18.93%"},{"$f":"+'SAO 20 & 45'!$A$161","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 20 & 45'!$B$161","v":{"v":0.19491967165957444,"d":"19.49%"}},{"v":0.19491967165957444,"d":"19.49%"}]
["Senior Administrative Officers","L29",{"$f":"+'SAO 20 & 45'!$A$45","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 20 & 45'!$B$45","v":{"v":0.18222928525,"d":"18.22%"}},{"v":0.18222928525,"d":"18.22%"},{"$f":"+'SAO 20 & 45'!$A$84","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 20 & 45'!$B$84","v":{"v":0.18375570050000004,"d":"18.38%"}},{"v":0.18375570050000004,"d":"18.38%"},{"$f":"+'SAO 20 & 45'!$A$123","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 20 & 45'!$B$123","v":{"v":0.18675984325000003,"d":"18.68%"}},{"v":0.18675984325000003,"d":"18.68%"},{"$f":"+'SAO 20 & 45'!$A$162","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 20 & 45'!$B$162","v":{"v":0.19226877766666667,"d":"19.23%"}},{"v":0.19226877766666667,"d":"19.23%"}]
["Senior Administrative Officers","L30",{"$f":"+'SAO 20 & 45'!$A$46","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 20 & 45'!$B$46","v":{"v":0.18005984595918367,"d":"18.01%"}},{"v":0.18005984595918367,"d":"18.01%"},{"$f":"+'SAO 20 & 45'!$A$85","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 20 & 45'!$B$85","v":{"v":0.18138674253061227,"d":"18.14%"}},{"v":0.18138674253061227,"d":"18.14%"},{"$f":"+'SAO 20 & 45'!$A$124","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 20 & 45'!$B$124","v":{"v":0.18432957624489796,"d":"18.43%"}},{"v":0.18432957624489796,"d":"18.43%"},{"$f":"+'SAO 20 & 45'!$A$163","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 20 & 45'!$B$163","v":{"v":0.18972608342857142,"d":"18.97%"}},{"v":0.18972608342857142,"d":"18.97%"}]
["Senior Administrative Officers","L31",{"$f":"+'SAO 20 & 45'!$A$47","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 20 & 45'!$B$47","v":{"v":0.17797718424,"d":"17.80%"}},{"v":0.17797718424,"d":"17.80%"},{"$f":"+'SAO 20 & 45'!$A$86","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 20 & 45'!$B$86","v":{"v":0.17911254288000003,"d":"17.91%"}},{"v":0.17911254288000003,"d":"17.91%"},{"$f":"+'SAO 20 & 45'!$A$125","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 20 & 45'!$B$125","v":{"v":0.18199651992000002,"d":"18.20%"}},{"v":0.18199651992000002,"d":"18.20%"},{"$f":"+'SAO 20 & 45'!$A$164","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 20 & 45'!$B$164","v":{"v":0.18728509696,"d":"18.73%"}},{"v":0.18728509696,"d":"18.73%"}]
["Senior Administrative Officers","L32",{"$f":"+'SAO 20 & 45'!$A$48","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 20 & 45'!$B$48","v":{"v":0.17597619552941177,"d":"17.60%"}},{"v":0.17597619552941177,"d":"17.60%"},{"$f":"+'SAO 20 & 45'!$A$87","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 20 & 45'!$B$87","v":{"v":0.17692752752941177,"d":"17.69%"}},{"v":0.17692752752941177,"d":"17.69%"},{"$f":"+'SAO 20 & 45'!$A$126","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 20 & 45'!$B$126","v":{"v":0.179754956,"d":"17.98%"}},{"v":0.179754956,"d":"17.98%"},{"$f":"+'SAO 20 & 45'!$A$165","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 20 & 45'!$B$165","v":{"v":0.18493983545098036,"d":"18.49%"}},{"v":0.18493983545098036,"d":"18.49%"}]
["Senior Administrative Officers","L33",{"$f":"+'SAO 20 & 45'!$A$49","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 20 & 45'!$B$49","v":{"v":0.17405216792307693,"d":"17.41%"}},{"v":0.17405216792307693,"d":"17.41%"},{"$f":"+'SAO 20 & 45'!$A$88","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 20 & 45'!$B$88","v":{"v":0.17482655123076926,"d":"17.48%"}},{"v":0.17482655123076926,"d":"17.48%"},{"$f":"+'SAO 20 & 45'!$A$127","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 20 & 45'!$B$127","v":{"v":0.1775996060769231,"d":"17.76%"}},{"v":0.1775996060769231,"d":"17.76%"},{"$f":"+'SAO 20 & 45'!$A$166","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 20 & 45'!$B$166","v":{"v":0.1826847763076923,"d":"18.27%"}},{"v":0.1826847763076923,"d":"18.27%"}]
["Senior Administrative Officers","L34",{"$f":"+'SAO 20 & 45'!$A$50","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 20 & 45'!$B$50","v":{"v":0.17220074513207548,"d":"17.22%"}},{"v":0.17220074513207548,"d":"17.22%"},{"$f":"+'SAO 20 & 45'!$A$89","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 20 & 45'!$B$89","v":{"v":0.17280485705660378,"d":"17.28%"}},{"v":0.17280485705660378,"d":"17.28%"},{"$f":"+'SAO 20 & 45'!$A$128","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 20 & 45'!$B$128","v":{"v":0.17552559011320754,"d":"17.55%"}},{"v":0.17552559011320754,"d":"17.55%"},{"$f":"+'SAO 20 & 45'!$A$167","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 20 & 45'!$B$167","v":{"v":0.18051481373584904,"d":"18.05%"}},{"v":0.18051481373584904,"d":"18.05%"}]
["Senior Administrative Officers","L35",{"$f":"+'SAO 20 & 45'!$A$51","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 20 & 45'!$B$51","v":{"v":0.1704178935555556,"d":"17.04%"}},{"v":0.1704178935555556,"d":"17.04%"},{"$f":"+'SAO 20 & 45'!$A$90","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 20 & 45'!$B$90","v":{"v":0.17085804044444447,"d":"17.09%"}},{"v":0.17085804044444447,"d":"17.09%"},{"$f":"+'SAO 20 & 45'!$A$129","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 20 & 45'!$B$129","v":{"v":0.17352838955555558,"d":"17.35%"}},{"v":0.17352838955555558,"d":"17.35%"},{"$f":"+'SAO 20 & 45'!$A$168","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 20 & 45'!$B$168","v":{"v":0.17842522014814813,"d":"17.84%"}},{"v":0.17842522014814813,"d":"17.84%"}]
["Senior Administrative Officers","L36",{"$f":"+'SAO 20 & 45'!$A$52","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 20 & 45'!$B$52","v":{"v":0.16869987294545455,"d":"16.87%"}},{"v":0.16869987294545455,"d":"16.87%"},{"$f":"+'SAO 20 & 45'!$A$91","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 20 & 45'!$B$91","v":{"v":0.16898201716363637,"d":"16.90%"}},{"v":0.16898201716363637,"d":"16.90%"},{"$f":"+'SAO 20 & 45'!$A$130","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 20 & 45'!$B$130","v":{"v":0.17160381447272727,"d":"17.16%"}},{"v":0.17160381447272727,"d":"17.16%"},{"$f":"+'SAO 20 & 45'!$A$169","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 20 & 45'!$B$169","v":{"v":0.17641161178181816,"d":"17.64%"}},{"v":0.17641161178181816,"d":"17.64%"}]
["Senior Administrative Officers","L37",{"$f":"+'SAO 20 & 45'!$A$53","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 20 & 45'!$B$53","v":{"v":0.1670432102142857,"d":"16.70%"}},{"v":0.1670432102142857,"d":"16.70%"},{"$f":"+'SAO 20 & 45'!$A$92","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 20 & 45'!$B$92","v":{"v":0.16717299471428573,"d":"16.72%"}},{"v":0.16717299471428573,"d":"16.72%"},{"$f":"+'SAO 20 & 45'!$A$131","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 20 & 45'!$B$131","v":{"v":0.16974797421428572,"d":"16.97%"}},{"v":0.16974797421428572,"d":"16.97%"},{"$f":"+'SAO 20 & 45'!$A$170","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 20 & 45'!$B$170","v":{"v":0.17446991799999997,"d":"17.45%"}},{"v":0.17446991799999997,"d":"17.45%"}]
["Senior Administrative Officers","L38",{"$f":"+C959","v":{"v":280000,"d":"280,000"}},{"$f":"+D959","v":{"v":0.1670432102142857,"d":"16.70%"}},{"v":0.1670432102142857,"d":"16.70%"},{"$f":"+F959","v":{"v":280000,"d":"280,000"}},{"$f":"+G959","v":{"v":0.16717299471428573,"d":"16.72%"}},{"v":0.16717299471428573,"d":"16.72%"},{"$f":"+I959","v":{"v":280000,"d":"280,000"}},{"$f":"+J959","v":{"v":0.16974797421428572,"d":"16.97%"}},{"v":0.16974797421428572,"d":"16.97%"},{"$f":"+L959","v":{"v":280000,"d":"280,000"}},{"$f":"+M959","v":{"v":0.17446991799999997,"d":"17.45%"}},{"v":0.17446991799999997,"d":"17.45%"}]
["Senior Administrative Officers","L39",{"$f":"+C960","v":{"v":280000,"d":"280,000"}},{"v":0.1670432102142857,"d":"16.70%"},{"v":0.1670432102142857,"d":"16.70%"},{"$f":"+F960","v":{"v":280000,"d":"280,000"}},{"v":0.16717299471428573,"d":"16.72%"},{"v":0.16717299471428573,"d":"16.72%"},{"$f":"+I960","v":{"v":280000,"d":"280,000"}},{"v":0.16974797421428572,"d":"16.97%"},{"v":0.16974797421428572,"d":"16.97%"},{"$f":"+L960","v":{"v":280000,"d":"280,000"}},{"v":0.17446991799999997,"d":"17.45%"},{"v":0.17446991799999997,"d":"17.45%"}]
["Senior Administrative Officers","L40",{"v":280000,"d":"280,000"},{"v":0.1670432102142857,"d":"16.70%"},{"v":0.1670432102142857,"d":"16.70%"},{"v":280000,"d":"280,000"},{"v":0.16717299471428573,"d":"16.72%"},{"v":0.16717299471428573,"d":"16.72%"},{"v":280000,"d":"280,000"},{"v":0.16974797421428572,"d":"16.97%"},{"v":0.16974797421428572,"d":"16.97%"},{"v":280000,"d":"280,000"},{"v":0.17446991799999997,"d":"17.45%"},{"v":0.17446991799999997,"d":"17.45%"}]
["Unifor Unit 4 (Security)","L1",{"$f":"+'UF4 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$17","v":{"v":0.32505567,"d":"32.51%"}},{"$f":"+D963","v":{"v":0.32505567,"d":"32.51%"}},{"$f":"+'UF4 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$56","v":{"v":0.3227166700000001,"d":"32.27%"}},{"$f":"+G963","v":{"v":0.3227166700000001,"d":"32.27%"}},{"$f":"+'UF4 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$95","v":{"v":0.33334587000000004,"d":"33.33%"}},{"$f":"+J963","v":{"v":0.33334587000000004,"d":"33.33%"}},{"$f":"+'UF4 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$134","v":{"v":0.3478679700000001,"d":"34.79%"}},{"$f":"+M963","v":{"v":0.3478679700000001,"d":"34.79%"}}]
["Unifor Unit 4 (Security)","L2",{"$f":"+'UF4 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$18","v":{"v":0.30257501,"d":"30.26%"}},{"$f":"+D964","v":{"v":0.30257501,"d":"30.26%"}},{"$f":"+'UF4 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$57","v":{"v":0.29942061,"d":"29.94%"}},{"$f":"+G964","v":{"v":0.29942061,"d":"29.94%"}},{"$f":"+'UF4 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$96","v":{"v":0.30907997000000004,"d":"30.91%"}},{"$f":"+J964","v":{"v":0.30907997000000004,"d":"30.91%"}},{"$f":"+'UF4 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$135","v":{"v":0.32269765,"d":"32.27%"}},{"$f":"+M964","v":{"v":0.32269765,"d":"32.27%"}}]
["Unifor Unit 4 (Security)","L3",{"$f":"+'UF4 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$19","v":{"v":0.2875879033333334,"d":"28.76%"}},{"v":0.2875879033333334,"d":"28.76%"},{"$f":"+'UF4 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$58","v":{"v":0.2838899033333334,"d":"28.39%"}},{"v":0.2838899033333334,"d":"28.39%"},{"$f":"+'UF4 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$97","v":{"v":0.29290270333333335,"d":"29.29%"}},{"v":0.29290270333333335,"d":"29.29%"},{"$f":"+'UF4 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$136","v":{"v":0.30591743666666676,"d":"30.59%"}},{"v":0.30591743666666676,"d":"30.59%"}]
["Unifor Unit 4 (Security)","L4",{"$f":"+'UF4 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$20","v":{"v":0.27688282714285717,"d":"27.69%"}},{"v":0.27688282714285717,"d":"27.69%"},{"$f":"+'UF4 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$59","v":{"v":0.2727965414285715,"d":"27.28%"}},{"v":0.2727965414285715,"d":"27.28%"},{"$f":"+'UF4 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$98","v":{"v":0.28134751285714293,"d":"28.13%"}},{"v":0.28134751285714293,"d":"28.13%"},{"$f":"+'UF4 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$137","v":{"v":0.29393157000000003,"d":"29.39%"}},{"v":0.29393157000000003,"d":"29.39%"}]
["Unifor Unit 4 (Security)","L5",{"$f":"+'UF4 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$21","v":{"v":0.26885402,"d":"26.89%"}},{"v":0.26885402,"d":"26.89%"},{"$f":"+'UF4 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$60","v":{"v":0.26447652000000005,"d":"26.45%"}},{"v":0.26447652000000005,"d":"26.45%"},{"$f":"+'UF4 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$99","v":{"v":0.27268112000000005,"d":"27.27%"}},{"v":0.27268112000000005,"d":"27.27%"},{"$f":"+'UF4 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$138","v":{"v":0.2849421700000001,"d":"28.49%"}},{"v":0.2849421700000001,"d":"28.49%"}]
["Unifor Unit 4 (Security)","L6",{"$f":"+'UF4 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$22","v":{"v":0.26260939222222224,"d":"26.26%"}},{"v":0.26260939222222224,"d":"26.26%"},{"$f":"+'UF4 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$61","v":{"v":0.25800539222222224,"d":"25.80%"}},{"v":0.25800539222222224,"d":"25.80%"},{"$f":"+'UF4 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$100","v":{"v":0.26594059222222227,"d":"26.59%"}},{"v":0.26594059222222227,"d":"26.59%"},{"$f":"+'UF4 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$139","v":{"v":0.2779504144444445,"d":"27.80%"}},{"v":0.2779504144444445,"d":"27.80%"}]
["Unifor Unit 4 (Security)","L7",{"$f":"+'UF4 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$23","v":{"v":0.25761369,"d":"25.76%"}},{"v":0.25761369,"d":"25.76%"},{"$f":"+'UF4 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$62","v":{"v":0.25282849,"d":"25.28%"}},{"v":0.25282849,"d":"25.28%"},{"$f":"+'UF4 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$101","v":{"v":0.26054816999999997,"d":"26.05%"}},{"v":0.26054816999999997,"d":"26.05%"},{"$f":"+'UF4 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$140","v":{"v":0.27235701,"d":"27.24%"}},{"v":0.27235701,"d":"27.24%"}]
["Unifor Unit 4 (Security)","L8",{"$f":"+'UF4 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$24","v":{"v":0.251637314,"d":"25.16%"}},{"v":0.251637314,"d":"25.16%"},{"$f":"+'UF4 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$63","v":{"v":0.2473061707272728,"d":"24.73%"}},{"v":0.2473061707272728,"d":"24.73%"},{"$f":"+'UF4 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$102","v":{"v":0.2554263001818182,"d":"25.54%"}},{"v":0.2554263001818182,"d":"25.54%"},{"$f":"+'UF4 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$141","v":{"v":0.2676474841818182,"d":"26.76%"}},{"v":0.2676474841818182,"d":"26.76%"}]
["Unifor Unit 4 (Security)","L9",{"$f":"+'UF4 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$25","v":{"v":0.24518503533333336,"d":"24.52%"}},{"v":0.24518503533333336,"d":"24.52%"},{"$f":"+'UF4 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$64","v":{"v":0.240960954,"d":"24.10%"}},{"v":0.240960954,"d":"24.10%"},{"$f":"+'UF4 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$103","v":{"v":0.24955152266666666,"d":"24.96%"}},{"v":0.24955152266666666,"d":"24.96%"},{"$f":"+'UF4 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$142","v":{"v":0.261503958,"d":"26.15%"}},{"v":0.261503958,"d":"26.15%"}]
["Unifor Unit 4 (Security)","L10",{"$f":"+'UF4 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$26","v":{"v":0.23972541492307697,"d":"23.97%"}},{"v":0.23972541492307697,"d":"23.97%"},{"$f":"+'UF4 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$65","v":{"v":0.2353327244615385,"d":"23.53%"}},{"v":0.2353327244615385,"d":"23.53%"},{"$f":"+'UF4 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$104","v":{"v":0.24437401861538463,"d":"24.44%"}},{"v":0.24437401861538463,"d":"24.44%"},{"$f":"+'UF4 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$143","v":{"v":0.2554070358461539,"d":"25.54%"}},{"v":0.2554070358461539,"d":"25.54%"}]
["Unifor Unit 4 (Security)","L11",{"$f":"+'UF4 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$27","v":{"v":0.23504574028571432,"d":"23.50%"}},{"v":0.23504574028571432,"d":"23.50%"},{"$f":"+'UF4 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$66","v":{"v":0.23050852771428573,"d":"23.05%"}},{"v":0.23050852771428573,"d":"23.05%"},{"$f":"+'UF4 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$105","v":{"v":0.239936158,"d":"23.99%"}},{"v":0.239936158,"d":"23.99%"},{"$f":"+'UF4 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$144","v":{"v":0.25018110257142856,"d":"25.02%"}},{"v":0.25018110257142856,"d":"25.02%"}]
["Unifor Unit 4 (Security)","L12",{"$f":"+'UF4 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$28","v":{"v":0.23099002226666668,"d":"23.10%"}},{"v":0.23099002226666668,"d":"23.10%"},{"$f":"+'UF4 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$67","v":{"v":0.2263275572,"d":"22.63%"}},{"v":0.2263275572,"d":"22.63%"},{"$f":"+'UF4 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$106","v":{"v":0.23609001213333336,"d":"23.61%"}},{"v":0.23609001213333336,"d":"23.61%"},{"$f":"+'UF4 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$145","v":{"v":0.2456519604,"d":"24.57%"}},{"v":0.2456519604,"d":"24.57%"}]
["Unifor Unit 4 (Security)","L13",{"$f":"+'UF4 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$29","v":{"v":0.227441269,"d":"22.74%"}},{"v":0.227441269,"d":"22.74%"},{"$f":"+'UF4 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$68","v":{"v":0.22266920800000004,"d":"22.27%"}},{"v":0.22266920800000004,"d":"22.27%"},{"$f":"+'UF4 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$107","v":{"v":0.23272463450000005,"d":"23.27%"}},{"v":0.23272463450000005,"d":"23.27%"},{"$f":"+'UF4 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$146","v":{"v":0.241688961,"d":"24.17%"}},{"v":0.241688961,"d":"24.17%"}]
["Unifor Unit 4 (Security)","L14",{"$f":"+'UF4 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$30","v":{"v":0.22431001611764706,"d":"22.43%"}},{"v":0.22431001611764706,"d":"22.43%"},{"$f":"+'UF4 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$69","v":{"v":0.21944125282352941,"d":"21.94%"}},{"v":0.21944125282352941,"d":"21.94%"},{"$f":"+'UF4 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$108","v":{"v":0.22975518364705885,"d":"22.98%"}},{"v":0.22975518364705885,"d":"22.98%"},{"$f":"+'UF4 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$147","v":{"v":0.2381921968235294,"d":"23.82%"}},{"v":0.2381921968235294,"d":"23.82%"}]
["Unifor Unit 4 (Security)","L15",{"$f":"+'UF4 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$31","v":{"v":0.22144668022222222,"d":"22.14%"}},{"v":0.22144668022222222,"d":"22.14%"},{"$f":"+'UF4 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$70","v":{"v":0.21657195933333334,"d":"21.66%"}},{"v":0.21657195933333334,"d":"21.66%"},{"$f":"+'UF4 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$109","v":{"v":0.2271156717777778,"d":"22.71%"}},{"v":0.2271156717777778,"d":"22.71%"},{"$f":"+'UF4 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$148","v":{"v":0.235083962,"d":"23.51%"}},{"v":0.235083962,"d":"23.51%"}]
["Unifor Unit 4 (Security)","L16",{"$f":"+'UF4 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$32","v":{"v":0.21877106389473683,"d":"21.88%"}},{"v":0.21877106389473683,"d":"21.88%"},{"$f":"+'UF4 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$71","v":{"v":0.21384932831578943,"d":"21.38%"}},{"v":0.21384932831578943,"d":"21.38%"},{"$f":"+'UF4 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$110","v":{"v":0.2247123190526316,"d":"22.47%"}},{"v":0.2247123190526316,"d":"22.47%"},{"$f":"+'UF4 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$149","v":{"v":0.2323029097894737,"d":"23.23%"}},{"v":0.2323029097894737,"d":"23.23%"}]
["Unifor Unit 4 (Security)","L17",{"$f":"+'UF4 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$33","v":{"v":0.21636300919999996,"d":"21.64%"}},{"v":0.21636300919999996,"d":"21.64%"},{"$f":"+'UF4 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$72","v":{"v":0.21136656039999993,"d":"21.14%"}},{"v":0.21136656039999993,"d":"21.14%"},{"$f":"+'UF4 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$111","v":{"v":0.2224089016,"d":"22.24%"}},{"v":0.2224089016,"d":"22.24%"},{"$f":"+'UF4 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$150","v":{"v":0.22969196279999995,"d":"22.97%"}},{"v":0.22969196279999995,"d":"22.97%"}]
["Unifor Unit 4 (Security)","L18",{"$f":"+'UF4 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$34","v":{"v":0.21411825876190474,"d":"21.41%"}},{"v":0.21411825876190474,"d":"21.41%"},{"$f":"+'UF4 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$73","v":{"v":0.20905421228571425,"d":"20.91%"}},{"v":0.20905421228571425,"d":"20.91%"},{"$f":"+'UF4 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$112","v":{"v":0.22025882295238094,"d":"22.03%"}},{"v":0.22025882295238094,"d":"22.03%"},{"$f":"+'UF4 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$151","v":{"v":0.22719507171428568,"d":"22.72%"}},{"v":0.22719507171428568,"d":"22.72%"}]
["Unifor Unit 4 (Security)","L19",{"$f":"+'UF4 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$35","v":{"v":0.21207757654545453,"d":"21.21%"}},{"v":0.21207757654545453,"d":"21.21%"},{"$f":"+'UF4 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$74","v":{"v":0.2069520776363636,"d":"20.70%"}},{"v":0.2069520776363636,"d":"20.70%"},{"$f":"+'UF4 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$113","v":{"v":0.218304206,"d":"21.83%"}},{"v":0.218304206,"d":"21.83%"},{"$f":"+'UF4 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$152","v":{"v":0.22492517072727272,"d":"22.49%"}},{"v":0.22492517072727272,"d":"22.49%"}]
["Unifor Unit 4 (Security)","L20",{"$f":"+'UF4 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$36","v":{"v":0.21021434495652172,"d":"21.02%"}},{"v":0.21021434495652172,"d":"21.02%"},{"$f":"+'UF4 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$75","v":{"v":0.20503273730434782,"d":"20.50%"}},{"v":0.20503273730434782,"d":"20.50%"},{"$f":"+'UF4 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$114","v":{"v":0.21651955573913045,"d":"21.65%"}},{"v":0.21651955573913045,"d":"21.65%"},{"$f":"+'UF4 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$153","v":{"v":0.2228526524347826,"d":"22.29%"}},{"v":0.2228526524347826,"d":"22.29%"}]
["Unifor Unit 4 (Security)","L21",{"$f":"+'UF4 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$37","v":{"v":0.20850638266666663,"d":"20.85%"}},{"v":0.20850638266666663,"d":"20.85%"},{"$f":"+'UF4 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$76","v":{"v":0.20327334199999997,"d":"20.33%"}},{"v":0.20327334199999997,"d":"20.33%"},{"$f":"+'UF4 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$115","v":{"v":0.21488362633333333,"d":"21.49%"}},{"v":0.21488362633333333,"d":"21.49%"},{"$f":"+'UF4 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$154","v":{"v":0.22095284399999998,"d":"22.10%"}},{"v":0.22095284399999998,"d":"22.10%"}]
["Unifor Unit 4 (Security)","L22",{"$f":"+'UF4 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$38","v":{"v":0.20693505735999998,"d":"20.69%"}},{"v":0.20693505735999998,"d":"20.69%"},{"$f":"+'UF4 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$77","v":{"v":0.20165469831999994,"d":"20.17%"}},{"v":0.20165469831999994,"d":"20.17%"},{"$f":"+'UF4 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$116","v":{"v":0.21337857128,"d":"21.34%"}},{"v":0.21337857128,"d":"21.34%"},{"$f":"+'UF4 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$155","v":{"v":0.21920502024,"d":"21.92%"}},{"v":0.21920502024,"d":"21.92%"}]
["Unifor Unit 4 (Security)","L23",{"$f":"+'UF4 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$39","v":{"v":0.20548460323076922,"d":"20.55%"}},{"v":0.20548460323076922,"d":"20.55%"},{"$f":"+'UF4 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$78","v":{"v":0.20016056569230764,"d":"20.02%"}},{"v":0.20016056569230764,"d":"20.02%"},{"$f":"+'UF4 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$117","v":{"v":0.2119892896923077,"d":"21.20%"}},{"v":0.2119892896923077,"d":"21.20%"},{"$f":"+'UF4 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$156","v":{"v":0.21759164446153845,"d":"21.76%"}},{"v":0.21759164446153845,"d":"21.76%"}]
["Unifor Unit 4 (Security)","L24",{"$f":"+'UF4 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$40","v":{"v":0.20414159014814812,"d":"20.41%"}},{"v":0.20414159014814812,"d":"20.41%"},{"$f":"+'UF4 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$79","v":{"v":0.1987771095555555,"d":"19.88%"}},{"v":0.1987771095555555,"d":"19.88%"},{"$f":"+'UF4 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$118","v":{"v":0.21070291785185186,"d":"21.07%"}},{"v":0.21070291785185186,"d":"21.07%"},{"$f":"+'UF4 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$157","v":{"v":0.21609777799999996,"d":"21.61%"}},{"v":0.21609777799999996,"d":"21.61%"}]
["Unifor Unit 4 (Security)","L25",{"$f":"+'UF4 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$41","v":{"v":0.20289450657142855,"d":"20.29%"}},{"v":0.20289450657142855,"d":"20.29%"},{"$f":"+'UF4 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$80","v":{"v":0.19749247171428566,"d":"19.75%"}},{"v":0.19749247171428566,"d":"19.75%"},{"$f":"+'UF4 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$119","v":{"v":0.2095084297142857,"d":"20.95%"}},{"v":0.2095084297142857,"d":"20.95%"},{"$f":"+'UF4 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$158","v":{"v":0.21471061628571428,"d":"21.47%"}},{"v":0.21471061628571428,"d":"21.47%"}]
["Unifor Unit 4 (Security)","L26",{"$f":"+'UF4 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$42","v":{"v":0.2017334287586207,"d":"20.17%"}},{"v":0.2017334287586207,"d":"20.17%"},{"$f":"+'UF4 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$81","v":{"v":0.19629642958620686,"d":"19.63%"}},{"v":0.19629642958620686,"d":"19.63%"},{"$f":"+'UF4 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$120","v":{"v":0.20839632006896552,"d":"20.84%"}},{"v":0.20839632006896552,"d":"20.84%"},{"$f":"+'UF4 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$159","v":{"v":0.21341912089655174,"d":"21.34%"}},{"v":0.21341912089655174,"d":"21.34%"}]
["Unifor Unit 4 (Security)","L27",{"$f":"+'UF4 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$43","v":{"v":0.20064975613333336,"d":"20.06%"}},{"v":0.20064975613333336,"d":"20.06%"},{"$f":"+'UF4 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$82","v":{"v":0.19518012359999998,"d":"19.52%"}},{"v":0.19518012359999998,"d":"19.52%"},{"$f":"+'UF4 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$121","v":{"v":0.20735835106666667,"d":"20.74%"}},{"v":0.20735835106666667,"d":"20.74%"},{"$f":"+'UF4 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$160","v":{"v":0.2122137252,"d":"21.22%"}},{"v":0.2122137252,"d":"21.22%"}]
["Unifor Unit 4 (Security)","L28",{"$f":"+'UF4 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$44","v":{"v":0.19963599787096772,"d":"19.96%"}},{"v":0.19963599787096772,"d":"19.96%"},{"$f":"+'UF4 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$83","v":{"v":0.19413583735483866,"d":"19.41%"}},{"v":0.19413583735483866,"d":"19.41%"},{"$f":"+'UF4 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$122","v":{"v":0.2063873478064516,"d":"20.64%"}},{"v":0.2063873478064516,"d":"20.64%"},{"$f":"+'UF4 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$161","v":{"v":0.21108609696774194,"d":"21.11%"}},{"v":0.21108609696774194,"d":"21.11%"}]
["Unifor Unit 4 (Security)","L29",{"$f":"+'UF4 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$45","v":{"v":0.1986855995,"d":"19.87%"}},{"v":0.1986855995,"d":"19.87%"},{"$f":"+'UF4 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$84","v":{"v":0.19315681899999998,"d":"19.32%"}},{"v":0.19315681899999998,"d":"19.32%"},{"$f":"+'UF4 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$123","v":{"v":0.20547703225,"d":"20.55%"}},{"v":0.20547703225,"d":"20.55%"},{"$f":"+'UF4 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$162","v":{"v":0.2100289455,"d":"21.00%"}},{"v":0.2100289455,"d":"21.00%"}]
["Unifor Unit 4 (Security)","L30",{"$f":"+'UF4 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$46","v":{"v":0.19486067072727273,"d":"19.49%"}},{"v":0.19486067072727273,"d":"19.49%"},{"$f":"+'UF4 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$85","v":{"v":0.19209161993939391,"d":"19.21%"}},{"v":0.19209161993939391,"d":"19.21%"},{"$f":"+'UF4 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$124","v":{"v":0.20462188733333336,"d":"20.46%"}},{"v":0.20462188733333336,"d":"20.46%"},{"$f":"+'UF4 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$163","v":{"v":0.20903586381818182,"d":"20.90%"}},{"v":0.20903586381818182,"d":"20.90%"}]
["Unifor Unit 4 (Security)","L31",{"$f":"+'UF4 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$47","v":{"v":0.19057574658823528,"d":"19.06%"}},{"v":0.19057574658823528,"d":"19.06%"},{"$f":"+'UF4 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$86","v":{"v":0.18769943258823524,"d":"18.77%"}},{"v":0.18769943258823524,"d":"18.77%"},{"$f":"+'UF4 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$125","v":{"v":0.20270939799999999,"d":"20.27%"}},{"v":0.20270939799999999,"d":"20.27%"},{"$f":"+'UF4 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$164","v":{"v":0.20810119870588234,"d":"20.81%"}},{"v":0.20810119870588234,"d":"20.81%"}]
["Unifor Unit 4 (Security)","L32",{"$f":"+'UF4 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$48","v":{"v":0.18653567525714285,"d":"18.65%"}},{"v":0.18653567525714285,"d":"18.65%"},{"$f":"+'UF4 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$87","v":{"v":0.18355822737142855,"d":"18.36%"}},{"v":0.18355822737142855,"d":"18.36%"},{"$f":"+'UF4 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$126","v":{"v":0.19813933662857144,"d":"19.81%"}},{"v":0.19813933662857144,"d":"19.81%"},{"$f":"+'UF4 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$165","v":{"v":0.20522165731428574,"d":"20.52%"}},{"v":0.20522165731428574,"d":"20.52%"}]
["Unifor Unit 4 (Security)","L33",{"$f":"+'UF4 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$49","v":{"v":0.18272005233333333,"d":"18.27%"}},{"v":0.18272005233333333,"d":"18.27%"},{"$f":"+'UF4 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$88","v":{"v":0.17964708911111107,"d":"17.96%"}},{"v":0.17964708911111107,"d":"17.96%"},{"$f":"+'UF4 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$127","v":{"v":0.19382316755555556,"d":"19.38%"}},{"v":0.19382316755555556,"d":"19.38%"},{"$f":"+'UF4 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$166","v":{"v":0.2007087571111111,"d":"20.07%"}},{"v":0.2007087571111111,"d":"20.07%"}]
["Unifor Unit 4 (Security)","L34",{"$f":"+'UF4 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$50","v":{"v":0.1791106792972973,"d":"17.91%"}},{"v":0.1791106792972973,"d":"17.91%"},{"$f":"+'UF4 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$89","v":{"v":0.17594736372972972,"d":"17.59%"}},{"v":0.17594736372972972,"d":"17.59%"},{"$f":"+'UF4 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$128","v":{"v":0.1897403049189189,"d":"18.97%"}},{"v":0.1897403049189189,"d":"18.97%"},{"$f":"+'UF4 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$167","v":{"v":0.19643979745945944,"d":"19.64%"}},{"v":0.19643979745945944,"d":"19.64%"}]
["Unifor Unit 4 (Security)","L35",{"$f":"+'UF4 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$51","v":{"v":0.1756912732631579,"d":"17.57%"}},{"v":0.1756912732631579,"d":"17.57%"},{"$f":"+'UF4 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$90","v":{"v":0.17244236073684208,"d":"17.24%"}},{"v":0.17244236073684208,"d":"17.24%"},{"$f":"+'UF4 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$129","v":{"v":0.1858723297894737,"d":"18.59%"}},{"v":0.1858723297894737,"d":"18.59%"},{"$f":"+'UF4 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$168","v":{"v":0.19239551989473686,"d":"19.24%"}},{"v":0.19239551989473686,"d":"19.24%"}]
["Unifor Unit 4 (Security)","L36",{"$f":"+'UF4 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$52","v":{"v":0.17244722138461538,"d":"17.24%"}},{"v":0.17244722138461538,"d":"17.24%"},{"$f":"+'UF4 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$91","v":{"v":0.16911710148717946,"d":"16.91%"}},{"v":0.16911710148717946,"d":"16.91%"},{"$f":"+'UF4 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$130","v":{"v":0.18220271235897437,"d":"18.22%"}},{"v":0.18220271235897437,"d":"18.22%"},{"$f":"+'UF4 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$169","v":{"v":0.18855864117948717,"d":"18.86%"}},{"v":0.18855864117948717,"d":"18.86%"}]
["Unifor Unit 4 (Security)","L37",{"$f":"+'UF4 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$53","v":{"v":0.1693653721,"d":"16.94%"}},{"v":0.1693653721,"d":"16.94%"},{"$f":"+'UF4 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$92","v":{"v":0.16595810519999996,"d":"16.60%"}},{"v":0.16595810519999996,"d":"16.60%"},{"$f":"+'UF4 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$131","v":{"v":0.1787165758,"d":"17.87%"}},{"v":0.1787165758,"d":"17.87%"},{"$f":"+'UF4 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$170","v":{"v":0.18491360639999999,"d":"18.49%"}},{"v":0.18491360639999999,"d":"18.49%"}]
["Unifor Unit 4 (Security)","L38",{"$f":"+C999","v":{"v":200000,"d":"200,000"}},{"$f":"+D999","v":{"v":0.1693653721,"d":"16.94%"}},{"v":0.1693653721,"d":"16.94%"},{"$f":"+F999","v":{"v":200000,"d":"200,000"}},{"$f":"+G999","v":{"v":0.16595810519999996,"d":"16.60%"}},{"v":0.16595810519999996,"d":"16.60%"},{"$f":"+I999","v":{"v":200000,"d":"200,000"}},{"$f":"+J999","v":{"v":0.1787165758,"d":"17.87%"}},{"v":0.1787165758,"d":"17.87%"},{"$f":"+L999","v":{"v":200000,"d":"200,000"}},{"$f":"+M999","v":{"v":0.18491360639999999,"d":"18.49%"}},{"v":0.18491360639999999,"d":"18.49%"}]
["Unifor Unit 4 (Security)","L39",{"$f":"+C1000","v":{"v":200000,"d":"200,000"}},{"v":0.1693653721,"d":"16.94%"},{"v":0.1693653721,"d":"16.94%"},{"$f":"+F1000","v":{"v":200000,"d":"200,000"}},{"v":0.16595810519999996,"d":"16.60%"},{"v":0.16595810519999996,"d":"16.60%"},{"$f":"+I1000","v":{"v":200000,"d":"200,000"}},{"v":0.1787165758,"d":"17.87%"},{"v":0.1787165758,"d":"17.87%"},{"$f":"+L1000","v":{"v":200000,"d":"200,000"}},{"v":0.18491360639999999,"d":"18.49%"},{"v":0.18491360639999999,"d":"18.49%"}]
["Unifor Unit 4 (Security)","L40",{"v":200000,"d":"200,000"},{"v":0.1693653721,"d":"16.94%"},{"v":0.1693653721,"d":"16.94%"},{"v":200000,"d":"200,000"},{"v":0.16595810519999996,"d":"16.60%"},{"v":0.16595810519999996,"d":"16.60%"},{"v":200000,"d":"200,000"},{"v":0.1787165758,"d":"17.87%"},{"v":0.1787165758,"d":"17.87%"},{"v":200000,"d":"200,000"},{"v":0.18491360639999999,"d":"18.49%"},{"v":0.18491360639999999,"d":"18.49%"}]
["Academic Converted (006-PTA)","L1",{"$f":"+'ZAC All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+D1003","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+'ZAC All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+G1003","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'ZAC All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+J1003","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'ZAC All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"+M1003","v":{"v":0.0987575,"d":"9.88%"}}]
["Academic Converted (006-PTA)","L2",{"$f":"+'ZAC All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$18","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+D1004","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+'ZAC All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$57","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+G1004","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'ZAC All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$96","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+J1004","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'ZAC All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$135","v":{"v":0.10084,"d":"10.08%"}},{"$f":"+M1004","v":{"v":0.10084,"d":"10.08%"}}]
["Academic Converted (006-PTA)","L3",{"$f":"+'ZAC All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$19","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'ZAC All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$58","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ZAC All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$97","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ZAC All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$136","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["Academic Converted (006-PTA)","L4",{"$f":"+'ZAC All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$20","v":{"v":0.09547,"d":"9.55%"}},{"v":0.09547,"d":"9.55%"},{"$f":"+'ZAC All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$59","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'ZAC All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$98","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'ZAC All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$137","v":{"v":0.10321999999999999,"d":"10.32%"}},{"v":0.10321999999999999,"d":"10.32%"}]
["Academic Converted (006-PTA)","L5",{"$f":"+'ZAC All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$21","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'ZAC All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$60","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ZAC All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$99","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ZAC All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$138","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["Academic Converted (006-PTA)","L6",{"$f":"+'ZAC All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$22","v":{"v":0.09656999999999999,"d":"9.66%"}},{"v":0.09656999999999999,"d":"9.66%"},{"$f":"+'ZAC All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$61","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'ZAC All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$100","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'ZAC All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$139","v":{"v":0.10454222222222222,"d":"10.45%"}},{"v":0.10454222222222222,"d":"10.45%"}]
["Academic Converted (006-PTA)","L7",{"$f":"+'ZAC All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$23","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'ZAC All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$62","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ZAC All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$101","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ZAC All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$140","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["Academic Converted (006-PTA)","L8",{"$f":"+'ZAC All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$24","v":{"v":0.09517010909090909,"d":"9.52%"}},{"v":0.09517010909090909,"d":"9.52%"},{"$f":"+'ZAC All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$63","v":{"v":0.09463221818181818,"d":"9.46%"}},{"v":0.09463221818181818,"d":"9.46%"},{"$f":"+'ZAC All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$102","v":{"v":0.09525432727272727,"d":"9.53%"}},{"v":0.09525432727272727,"d":"9.53%"},{"$f":"+'ZAC All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$141","v":{"v":0.10524007272727272,"d":"10.52%"}},{"v":0.10524007272727272,"d":"10.52%"}]
["Academic Converted (006-PTA)","L9",{"$f":"+'ZAC All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$25","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'ZAC All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$64","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'ZAC All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$103","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'ZAC All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$142","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["Academic Converted (006-PTA)","L10",{"$f":"+'ZAC All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$26","v":{"v":0.08431316923076923,"d":"8.43%"}},{"v":0.08431316923076923,"d":"8.43%"},{"$f":"+'ZAC All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$65","v":{"v":0.08457956923076924,"d":"8.46%"}},{"v":0.08457956923076924,"d":"8.46%"},{"$f":"+'ZAC All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$104","v":{"v":0.08609596923076923,"d":"8.61%"}},{"v":0.08609596923076923,"d":"8.61%"},{"$f":"+'ZAC All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$143","v":{"v":0.09612006153846155,"d":"9.61%"}},{"v":0.09612006153846155,"d":"9.61%"}]
["Academic Converted (006-PTA)","L11",{"$f":"+'ZAC All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$27","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'ZAC All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$66","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'ZAC All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$105","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'ZAC All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$144","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["Academic Converted (006-PTA)","L12",{"$f":"+'ZAC All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$28","v":{"v":0.07635141333333333,"d":"7.64%"}},{"v":0.07635141333333333,"d":"7.64%"},{"$f":"+'ZAC All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$67","v":{"v":0.07641562666666667,"d":"7.64%"}},{"v":0.07641562666666667,"d":"7.64%"},{"$f":"+'ZAC All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$106","v":{"v":0.07772984000000001,"d":"7.77%"}},{"v":0.07772984000000001,"d":"7.77%"},{"$f":"+'ZAC All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$145","v":{"v":0.08641738666666667,"d":"8.64%"}},{"v":0.08641738666666667,"d":"8.64%"}]
["Academic Converted (006-PTA)","L13",{"$f":"+'ZAC All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$29","v":{"v":0.07311695,"d":"7.31%"}},{"v":0.07311695,"d":"7.31%"},{"$f":"+'ZAC All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$68","v":{"v":0.07309902500000001,"d":"7.31%"}},{"v":0.07309902500000001,"d":"7.31%"},{"$f":"+'ZAC All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$107","v":{"v":0.0743311,"d":"7.43%"}},{"v":0.0743311,"d":"7.43%"},{"$f":"+'ZAC All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$146","v":{"v":0.082475675,"d":"8.25%"}},{"v":0.082475675,"d":"8.25%"}]
["Academic Converted (006-PTA)","L14",{"$f":"+'ZAC All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$30","v":{"v":0.07026301176470588,"d":"7.03%"}},{"v":0.07026301176470588,"d":"7.03%"},{"$f":"+'ZAC All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$69","v":{"v":0.07017261176470589,"d":"7.02%"}},{"v":0.07017261176470589,"d":"7.02%"},{"$f":"+'ZAC All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$108","v":{"v":0.07133221176470589,"d":"7.13%"}},{"v":0.07133221176470589,"d":"7.13%"},{"$f":"+'ZAC All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$147","v":{"v":0.07899769411764707,"d":"7.90%"}},{"v":0.07899769411764707,"d":"7.90%"}]
["Academic Converted (006-PTA)","L15",{"$f":"+'ZAC All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$31","v":{"v":0.06764617777777777,"d":"6.76%"}},{"v":0.06764617777777777,"d":"6.76%"},{"$f":"+'ZAC All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$70","v":{"v":0.06757135555555556,"d":"6.76%"}},{"v":0.06757135555555556,"d":"6.76%"},{"$f":"+'ZAC All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$109","v":{"v":0.06866653333333333,"d":"6.87%"}},{"v":0.06866653333333333,"d":"6.87%"},{"$f":"+'ZAC All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$148","v":{"v":0.07590615555555556,"d":"7.59%"}},{"v":0.07590615555555556,"d":"7.59%"}]
["Academic Converted (006-PTA)","L16",{"$f":"+'ZAC All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$32","v":{"v":0.06519111578947369,"d":"6.52%"}},{"v":0.06519111578947369,"d":"6.52%"},{"$f":"+'ZAC All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$71","v":{"v":0.06508854736842105,"d":"6.51%"}},{"v":0.06508854736842105,"d":"6.51%"},{"$f":"+'ZAC All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$110","v":{"v":0.06623976842105263,"d":"6.62%"}},{"v":0.06623976842105263,"d":"6.62%"},{"$f":"+'ZAC All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$149","v":{"v":0.07314004210526316,"d":"7.31%"}},{"v":0.07314004210526316,"d":"7.31%"}]
["Academic Converted (006-PTA)","L17",{"$f":"+'ZAC All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$33","v":{"v":0.06298156,"d":"6.30%"}},{"v":0.06298156,"d":"6.30%"},{"$f":"+'ZAC All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$72","v":{"v":0.06282162000000001,"d":"6.28%"}},{"v":0.06282162000000001,"d":"6.28%"},{"$f":"+'ZAC All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$111","v":{"v":0.06391528,"d":"6.39%"}},{"v":0.06391528,"d":"6.39%"},{"$f":"+'ZAC All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$150","v":{"v":0.07054254,"d":"7.05%"}},{"v":0.07054254,"d":"7.05%"}]
["Academic Converted (006-PTA)","L18",{"$f":"+'ZAC All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$34","v":{"v":0.060982438095238095,"d":"6.10%"}},{"v":0.060982438095238095,"d":"6.10%"},{"$f":"+'ZAC All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$73","v":{"v":0.060770590476190475,"d":"6.08%"}},{"v":0.060770590476190475,"d":"6.08%"},{"$f":"+'ZAC All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$112","v":{"v":0.061812171428571434,"d":"6.18%"}},{"v":0.061812171428571434,"d":"6.18%"},{"$f":"+'ZAC All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$151","v":{"v":0.06812384761904762,"d":"6.81%"}},{"v":0.06812384761904762,"d":"6.81%"}]
["Academic Converted (006-PTA)","L19",{"$f":"+'ZAC All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$35","v":{"v":0.059165054545454544,"d":"5.92%"}},{"v":0.059165054545454544,"d":"5.92%"},{"$f":"+'ZAC All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$74","v":{"v":0.05890601818181818,"d":"5.89%"}},{"v":0.05890601818181818,"d":"5.89%"},{"$f":"+'ZAC All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$113","v":{"v":0.05990025454545455,"d":"5.99%"}},{"v":0.05990025454545455,"d":"5.99%"},{"$f":"+'ZAC All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$152","v":{"v":0.06592503636363636,"d":"6.59%"}},{"v":0.06592503636363636,"d":"6.59%"}]
["Academic Converted (006-PTA)","L20",{"$f":"+'ZAC All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$36","v":{"v":0.057505704347826085,"d":"5.75%"}},{"v":0.057505704347826085,"d":"5.75%"},{"$f":"+'ZAC All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$75","v":{"v":0.05720358260869565,"d":"5.72%"}},{"v":0.05720358260869565,"d":"5.72%"},{"$f":"+'ZAC All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$114","v":{"v":0.05815459130434783,"d":"5.82%"}},{"v":0.05815459130434783,"d":"5.82%"},{"$f":"+'ZAC All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$153","v":{"v":0.06391742608695652,"d":"6.39%"}},{"v":0.06391742608695652,"d":"6.39%"}]
["Academic Converted (006-PTA)","L21",{"$f":"+'ZAC All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$37","v":{"v":0.05598463333333333,"d":"5.60%"}},{"v":0.05598463333333333,"d":"5.60%"},{"$f":"+'ZAC All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$76","v":{"v":0.05564301666666667,"d":"5.56%"}},{"v":0.05564301666666667,"d":"5.56%"},{"$f":"+'ZAC All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$115","v":{"v":0.056554400000000005,"d":"5.66%"}},{"v":0.056554400000000005,"d":"5.66%"},{"$f":"+'ZAC All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$154","v":{"v":0.06207711666666667,"d":"6.21%"}},{"v":0.06207711666666667,"d":"6.21%"}]
["Academic Converted (006-PTA)","L22",{"$f":"+'ZAC All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$38","v":{"v":0.054585248,"d":"5.46%"}},{"v":0.054585248,"d":"5.46%"},{"$f":"+'ZAC All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$77","v":{"v":0.054207296,"d":"5.42%"}},{"v":0.054207296,"d":"5.42%"},{"$f":"+'ZAC All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$116","v":{"v":0.055082224,"d":"5.51%"}},{"v":0.055082224,"d":"5.51%"},{"$f":"+'ZAC All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$155","v":{"v":0.060384032,"d":"6.04%"}},{"v":0.060384032,"d":"6.04%"}]
["Academic Converted (006-PTA)","L23",{"$f":"+'ZAC All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$39","v":{"v":0.053293507692307694,"d":"5.33%"}},{"v":0.053293507692307694,"d":"5.33%"},{"$f":"+'ZAC All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$78","v":{"v":0.052882015384615386,"d":"5.29%"}},{"v":0.052882015384615386,"d":"5.29%"},{"$f":"+'ZAC All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$117","v":{"v":0.05372329230769231,"d":"5.37%"}},{"v":0.05372329230769231,"d":"5.37%"},{"$f":"+'ZAC All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$156","v":{"v":0.05882118461538462,"d":"5.88%"}},{"v":0.05882118461538462,"d":"5.88%"}]
["Academic Converted (006-PTA)","L24",{"$f":"+'ZAC All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$40","v":{"v":0.05209745185185185,"d":"5.21%"}},{"v":0.05209745185185185,"d":"5.21%"},{"$f":"+'ZAC All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$79","v":{"v":0.05165490370370371,"d":"5.17%"}},{"v":0.05165490370370371,"d":"5.17%"},{"$f":"+'ZAC All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$118","v":{"v":0.05246502222222223,"d":"5.25%"}},{"v":0.05246502222222223,"d":"5.25%"},{"$f":"+'ZAC All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$157","v":{"v":0.0573741037037037,"d":"5.74%"}},{"v":0.0573741037037037,"d":"5.74%"}]
["Academic Converted (006-PTA)","L25",{"$f":"+'ZAC All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$41","v":{"v":0.05098682857142857,"d":"5.10%"}},{"v":0.05098682857142857,"d":"5.10%"},{"$f":"+'ZAC All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$80","v":{"v":0.05051544285714286,"d":"5.05%"}},{"v":0.05051544285714286,"d":"5.05%"},{"$f":"+'ZAC All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$119","v":{"v":0.051296628571428575,"d":"5.13%"}},{"v":0.051296628571428575,"d":"5.13%"},{"$f":"+'ZAC All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$158","v":{"v":0.056030385714285716,"d":"5.60%"}},{"v":0.056030385714285716,"d":"5.60%"}]
["Academic Converted (006-PTA)","L26",{"$f":"+'ZAC All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$42","v":{"v":0.0499528,"d":"5.00%"}},{"v":0.0499528,"d":"5.00%"},{"$f":"+'ZAC All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$81","v":{"v":0.04945456551724138,"d":"4.95%"}},{"v":0.04945456551724138,"d":"4.95%"},{"$f":"+'ZAC All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$120","v":{"v":0.05020881379310345,"d":"5.02%"}},{"v":0.05020881379310345,"d":"5.02%"},{"$f":"+'ZAC All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$159","v":{"v":0.05477933793103448,"d":"5.48%"}},{"v":0.05477933793103448,"d":"5.48%"}]
["Academic Converted (006-PTA)","L27",{"$f":"+'ZAC All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$43","v":{"v":0.048987706666666665,"d":"4.90%"}},{"v":0.048987706666666665,"d":"4.90%"},{"$f":"+'ZAC All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$82","v":{"v":0.04846441333333334,"d":"4.85%"}},{"v":0.04846441333333334,"d":"4.85%"},{"$f":"+'ZAC All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$121","v":{"v":0.049193520000000004,"d":"4.92%"}},{"v":0.049193520000000004,"d":"4.92%"},{"$f":"+'ZAC All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$160","v":{"v":0.053611693333333335,"d":"5.36%"}},{"v":0.053611693333333335,"d":"5.36%"}]
["Academic Converted (006-PTA)","L28",{"$f":"+'ZAC All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$44","v":{"v":0.04808487741935484,"d":"4.81%"}},{"v":0.04808487741935484,"d":"4.81%"},{"$f":"+'ZAC All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$83","v":{"v":0.04753814193548387,"d":"4.75%"}},{"v":0.04753814193548387,"d":"4.75%"},{"$f":"+'ZAC All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$122","v":{"v":0.04824372903225806,"d":"4.82%"}},{"v":0.04824372903225806,"d":"4.82%"},{"$f":"+'ZAC All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$161","v":{"v":0.05251938064516129,"d":"5.25%"}},{"v":0.05251938064516129,"d":"5.25%"}]
["Academic Converted (006-PTA)","L29",{"$f":"+'ZAC All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$45","v":{"v":0.047238475,"d":"4.72%"}},{"v":0.047238475,"d":"4.72%"},{"$f":"+'ZAC All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$84","v":{"v":0.0466697625,"d":"4.67%"}},{"v":0.0466697625,"d":"4.67%"},{"$f":"+'ZAC All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$123","v":{"v":0.0473533,"d":"4.74%"}},{"v":0.0473533,"d":"4.74%"},{"$f":"+'ZAC All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$162","v":{"v":0.0514953375,"d":"5.15%"}},{"v":0.0514953375,"d":"5.15%"}]
["Academic Converted (006-PTA)","L30",{"$f":"+'ZAC All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$46","v":{"v":0.046443369696969695,"d":"4.64%"}},{"v":0.046443369696969695,"d":"4.64%"},{"$f":"+'ZAC All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$85","v":{"v":0.04585401212121212,"d":"4.59%"}},{"v":0.04585401212121212,"d":"4.59%"},{"$f":"+'ZAC All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$124","v":{"v":0.04651683636363636,"d":"4.65%"}},{"v":0.04651683636363636,"d":"4.65%"},{"$f":"+'ZAC All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$163","v":{"v":0.05053335757575758,"d":"5.05%"}},{"v":0.05053335757575758,"d":"5.05%"}]
["Academic Converted (006-PTA)","L31",{"$f":"+'ZAC All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$47","v":{"v":0.04569503529411765,"d":"4.57%"}},{"v":0.04569503529411765,"d":"4.57%"},{"$f":"+'ZAC All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$86","v":{"v":0.04508624705882353,"d":"4.51%"}},{"v":0.04508624705882353,"d":"4.51%"},{"$f":"+'ZAC All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$125","v":{"v":0.045729576470588236,"d":"4.57%"}},{"v":0.045729576470588236,"d":"4.57%"},{"$f":"+'ZAC All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$164","v":{"v":0.049627964705882356,"d":"4.96%"}},{"v":0.049627964705882356,"d":"4.96%"}]
["Academic Converted (006-PTA)","L32",{"$f":"+'ZAC All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$48","v":{"v":0.04498946285714286,"d":"4.50%"}},{"v":0.04498946285714286,"d":"4.50%"},{"$f":"+'ZAC All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$87","v":{"v":0.044362354285714285,"d":"4.44%"}},{"v":0.044362354285714285,"d":"4.44%"},{"$f":"+'ZAC All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$126","v":{"v":0.04498730285714286,"d":"4.50%"}},{"v":0.04498730285714286,"d":"4.50%"},{"$f":"+'ZAC All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$165","v":{"v":0.04877430857142857,"d":"4.88%"}},{"v":0.04877430857142857,"d":"4.88%"}]
["Academic Converted (006-PTA)","L33",{"$f":"+'ZAC All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$49","v":{"v":0.04432308888888889,"d":"4.43%"}},{"v":0.04432308888888889,"d":"4.43%"},{"$f":"+'ZAC All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$88","v":{"v":0.04367867777777778,"d":"4.37%"}},{"v":0.04367867777777778,"d":"4.37%"},{"$f":"+'ZAC All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$127","v":{"v":0.04428626666666667,"d":"4.43%"}},{"v":0.04428626666666667,"d":"4.43%"},{"$f":"+'ZAC All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$166","v":{"v":0.047968077777777784,"d":"4.80%"}},{"v":0.047968077777777784,"d":"4.80%"}]
["Academic Converted (006-PTA)","L34",{"$f":"+'ZAC All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$50","v":{"v":0.043692735135135136,"d":"4.37%"}},{"v":0.043692735135135136,"d":"4.37%"},{"$f":"+'ZAC All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$89","v":{"v":0.04303195675675676,"d":"4.30%"}},{"v":0.04303195675675676,"d":"4.30%"},{"$f":"+'ZAC All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$128","v":{"v":0.043623124324324324,"d":"4.36%"}},{"v":0.043623124324324324,"d":"4.36%"},{"$f":"+'ZAC All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$167","v":{"v":0.047205427027027035,"d":"4.72%"}},{"v":0.047205427027027035,"d":"4.72%"}]
["Academic Converted (006-PTA)","L35",{"$f":"+'ZAC All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$51","v":{"v":0.04309555789473684,"d":"4.31%"}},{"v":0.04309555789473684,"d":"4.31%"},{"$f":"+'ZAC All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$90","v":{"v":0.04241927368421053,"d":"4.24%"}},{"v":0.04241927368421053,"d":"4.24%"},{"$f":"+'ZAC All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$129","v":{"v":0.042994884210526316,"d":"4.30%"}},{"v":0.042994884210526316,"d":"4.30%"},{"$f":"+'ZAC All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$168","v":{"v":0.04648291578947369,"d":"4.65%"}},{"v":0.04648291578947369,"d":"4.65%"}]
["Academic Converted (006-PTA)","L36",{"$f":"+'ZAC All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$52","v":{"v":0.04252900512820512,"d":"4.25%"}},{"v":0.04252900512820512,"d":"4.25%"},{"$f":"+'ZAC All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$91","v":{"v":0.041838010256410256,"d":"4.18%"}},{"v":0.041838010256410256,"d":"4.18%"},{"$f":"+'ZAC All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$130","v":{"v":0.04239886153846154,"d":"4.24%"}},{"v":0.04239886153846154,"d":"4.24%"},{"$f":"+'ZAC All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$169","v":{"v":0.04579745641025641,"d":"4.58%"}},{"v":0.04579745641025641,"d":"4.58%"}]
["Academic Converted (006-PTA)","L37",{"$f":"+'ZAC All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$53","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+'ZAC All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$92","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+'ZAC All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$131","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+'ZAC All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$170","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["Academic Converted (006-PTA)","L38",{"$f":"+C1039","v":{"v":200000,"d":"200,000"}},{"$f":"+D1039","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+F1039","v":{"v":200000,"d":"200,000"}},{"$f":"+G1039","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+I1039","v":{"v":200000,"d":"200,000"}},{"$f":"+J1039","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L1039","v":{"v":200000,"d":"200,000"}},{"$f":"+M1039","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["Academic Converted (006-PTA)","L39",{"$f":"+C1040","v":{"v":200000,"d":"200,000"}},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"$f":"+F1040","v":{"v":200000,"d":"200,000"}},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"$f":"+I1040","v":{"v":200000,"d":"200,000"}},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L1040","v":{"v":200000,"d":"200,000"}},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["Academic Converted (006-PTA)","L40",{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]

{"sheet":"Hyperion load 30","index":1,"n_rows":1042,"n_cols":14,"rows_kept":1042}
[null,null,"FY15","FY15","FY15","FY16","FY16","FY16","FY17","FY17","FY17","FY18","FY18","FY18"]
[null,null,"ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC","ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC","ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC","ANNUAL_SALARY","\nBENEFIT_DB","\nBENEFIT_DC"]
["MUFA Faculty","L1",{"$f":"+'MFF 30'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 30'!$B$17","v":{"v":0.46057434000000014,"d":"46.06%"}},{"$f":"+D3","v":{"v":0.46057434000000014,"d":"46.06%"}},{"$f":"+'MFF 30'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 30'!$B$56","v":{"v":0.46097282000000006,"d":"46.10%"}},{"$f":"+G3","v":{"v":0.46097282000000006,"d":"46.10%"}},{"$f":"+'MFF 30'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 30'!$B$95","v":{"v":0.4688805800000001,"d":"46.89%"}},{"$f":"+J3","v":{"v":0.4688805800000001,"d":"46.89%"}},{"$f":"+'MFF 30'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFF 30'!$B$134","v":{"v":0.48736034,"d":"48.74%"}},{"$f":"+M3","v":{"v":0.48736034,"d":"48.74%"}}]
["MUFA Faculty","L2",{"$f":"+'MFF 30'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 30'!$B$18","v":{"v":0.421367064,"d":"42.14%"}},{"$f":"+D4","v":{"v":0.421367064,"d":"42.14%"}},{"$f":"+'MFF 30'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 30'!$B$57","v":{"v":0.42043584800000006,"d":"42.04%"}},{"$f":"+G4","v":{"v":0.42043584800000006,"d":"42.04%"}},{"$f":"+'MFF 30'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 30'!$B$96","v":{"v":0.4267620560000001,"d":"42.68%"}},{"$f":"+J4","v":{"v":0.4267620560000001,"d":"42.68%"}},{"$f":"+'MFF 30'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFF 30'!$B$135","v":{"v":0.443545864,"d":"44.35%"}},{"$f":"+M4","v":{"v":0.443545864,"d":"44.35%"}}]
["MUFA Faculty","L3",{"$f":"+'MFF 30'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 30'!$B$19","v":{"v":0.39522887999999995,"d":"39.52%"}},{"v":0.39522887999999995,"d":"39.52%"},{"$f":"+'MFF 30'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 30'!$B$58","v":{"v":0.39341119999999996,"d":"39.34%"}},{"v":0.39341119999999996,"d":"39.34%"},{"$f":"+'MFF 30'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 30'!$B$97","v":{"v":0.3986830400000001,"d":"39.87%"}},{"v":0.3986830400000001,"d":"39.87%"},{"$f":"+'MFF 30'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFF 30'!$B$136","v":{"v":0.4143362133333333,"d":"41.43%"}},{"v":0.4143362133333333,"d":"41.43%"}]
["MUFA Faculty","L4",{"$f":"+'MFF 30'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 30'!$B$20","v":{"v":0.37655874857142857,"d":"37.66%"}},{"v":0.37655874857142857,"d":"37.66%"},{"$f":"+'MFF 30'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 30'!$B$59","v":{"v":0.37410788,"d":"37.41%"}},{"v":0.37410788,"d":"37.41%"},{"$f":"+'MFF 30'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 30'!$B$98","v":{"v":0.3786266000000001,"d":"37.86%"}},{"v":0.3786266000000001,"d":"37.86%"},{"$f":"+'MFF 30'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFF 30'!$B$137","v":{"v":0.39347217714285715,"d":"39.35%"}},{"v":0.39347217714285715,"d":"39.35%"}]
["MUFA Faculty","L5",{"$f":"+'MFF 30'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 30'!$B$21","v":{"v":0.36255615,"d":"36.26%"}},{"v":0.36255615,"d":"36.26%"},{"$f":"+'MFF 30'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 30'!$B$60","v":{"v":0.35963039,"d":"35.96%"}},{"v":0.35963039,"d":"35.96%"},{"$f":"+'MFF 30'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 30'!$B$99","v":{"v":0.36358427000000004,"d":"36.36%"}},{"v":0.36358427000000004,"d":"36.36%"},{"$f":"+'MFF 30'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFF 30'!$B$138","v":{"v":0.3778241500000001,"d":"37.78%"}},{"v":0.3778241500000001,"d":"37.78%"}]
["MUFA Faculty","L6",{"$f":"+'MFF 30'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 30'!$B$22","v":{"v":0.35166524000000005,"d":"35.17%"}},{"v":0.35166524000000005,"d":"35.17%"},{"$f":"+'MFF 30'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 30'!$B$61","v":{"v":0.34837012,"d":"34.84%"}},{"v":0.34837012,"d":"34.84%"},{"$f":"+'MFF 30'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 30'!$B$100","v":{"v":0.35188468,"d":"35.19%"}},{"v":0.35188468,"d":"35.19%"},{"$f":"+'MFF 30'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFF 30'!$B$139","v":{"v":0.3656534622222222,"d":"36.57%"}},{"v":0.3656534622222222,"d":"36.57%"}]
["MUFA Faculty","L7",{"$f":"+'MFF 30'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 30'!$B$23","v":{"v":0.342952512,"d":"34.30%"}},{"v":0.342952512,"d":"34.30%"},{"$f":"+'MFF 30'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 30'!$B$62","v":{"v":0.33936190400000005,"d":"33.94%"}},{"v":0.33936190400000005,"d":"33.94%"},{"$f":"+'MFF 30'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 30'!$B$101","v":{"v":0.342525008,"d":"34.25%"}},{"v":0.342525008,"d":"34.25%"},{"$f":"+'MFF 30'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFF 30'!$B$140","v":{"v":0.3559169120000001,"d":"35.59%"}},{"v":0.3559169120000001,"d":"35.59%"}]
["MUFA Faculty","L8",{"$f":"+'MFF 30'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 30'!$B$24","v":{"v":0.33407215199999996,"d":"33.41%"}},{"v":0.33407215199999996,"d":"33.41%"},{"$f":"+'MFF 30'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 30'!$B$63","v":{"v":0.33077822763636366,"d":"33.08%"}},{"v":0.33077822763636366,"d":"33.08%"},{"$f":"+'MFF 30'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 30'!$B$102","v":{"v":0.3341976778181818,"d":"33.42%"}},{"v":0.3341976778181818,"d":"33.42%"},{"$f":"+'MFF 30'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFF 30'!$B$141","v":{"v":0.347825128,"d":"34.78%"}},{"v":0.347825128,"d":"34.78%"}]
["MUFA Faculty","L9",{"$f":"+'MFF 30'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 30'!$B$25","v":{"v":0.32661003600000005,"d":"32.66%"}},{"v":0.32661003600000005,"d":"32.66%"},{"$f":"+'MFF 30'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 30'!$B$64","v":{"v":0.323009772,"d":"32.30%"}},{"v":0.323009772,"d":"32.30%"},{"$f":"+'MFF 30'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 30'!$B$103","v":{"v":0.326079268,"d":"32.61%"}},{"v":0.326079268,"d":"32.61%"},{"$f":"+'MFF 30'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFF 30'!$B$142","v":{"v":0.33913943066666663,"d":"33.91%"}},{"v":0.33913943066666663,"d":"33.91%"}]
["MUFA Faculty","L10",{"$f":"+'MFF 30'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 30'!$B$26","v":{"v":0.3202959378461539,"d":"32.03%"}},{"v":0.3202959378461539,"d":"32.03%"},{"$f":"+'MFF 30'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 30'!$B$65","v":{"v":0.31649184799999996,"d":"31.65%"}},{"v":0.31649184799999996,"d":"31.65%"},{"$f":"+'MFF 30'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 30'!$B$104","v":{"v":0.3193252289230769,"d":"31.93%"}},{"v":0.3193252289230769,"d":"31.93%"},{"$f":"+'MFF 30'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFF 30'!$B$143","v":{"v":0.3313807636923077,"d":"33.14%"}},{"v":0.3313807636923077,"d":"33.14%"}]
["MUFA Faculty","L11",{"$f":"+'MFF 30'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 30'!$B$27","v":{"v":0.3148838537142857,"d":"31.49%"}},{"v":0.3148838537142857,"d":"31.49%"},{"$f":"+'MFF 30'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 30'!$B$66","v":{"v":0.31090505599999996,"d":"31.09%"}},{"v":0.31090505599999996,"d":"31.09%"},{"$f":"+'MFF 30'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 30'!$B$105","v":{"v":0.3135360525714286,"d":"31.35%"}},{"v":0.3135360525714286,"d":"31.35%"},{"$f":"+'MFF 30'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFF 30'!$B$144","v":{"v":0.32473047771428576,"d":"32.47%"}},{"v":0.32473047771428576,"d":"32.47%"}]
["MUFA Faculty","L12",{"$f":"+'MFF 30'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 30'!$B$28","v":{"v":0.31019338080000003,"d":"31.02%"}},{"v":0.31019338080000003,"d":"31.02%"},{"$f":"+'MFF 30'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 30'!$B$67","v":{"v":0.3060631696,"d":"30.61%"}},{"v":0.3060631696,"d":"30.61%"},{"$f":"+'MFF 30'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 30'!$B$106","v":{"v":0.3085187664000001,"d":"30.85%"}},{"v":0.3085187664000001,"d":"30.85%"},{"$f":"+'MFF 30'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFF 30'!$B$145","v":{"v":0.3189668965333333,"d":"31.90%"}},{"v":0.3189668965333333,"d":"31.90%"}]
["MUFA Faculty","L13",{"$f":"+'MFF 30'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 30'!$B$29","v":{"v":0.306089217,"d":"30.61%"}},{"v":0.306089217,"d":"30.61%"},{"$f":"+'MFF 30'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 30'!$B$68","v":{"v":0.301826519,"d":"30.18%"}},{"v":0.301826519,"d":"30.18%"},{"$f":"+'MFF 30'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 30'!$B$107","v":{"v":0.3041286410000001,"d":"30.41%"}},{"v":0.3041286410000001,"d":"30.41%"},{"$f":"+'MFF 30'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFF 30'!$B$146","v":{"v":0.313923763,"d":"31.39%"}},{"v":0.313923763,"d":"31.39%"}]
["MUFA Faculty","L14",{"$f":"+'MFF 30'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 30'!$B$30","v":{"v":0.302467896,"d":"30.25%"}},{"v":0.302467896,"d":"30.25%"},{"$f":"+'MFF 30'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 30'!$B$69","v":{"v":0.29808829788235297,"d":"29.81%"}},{"v":0.29808829788235297,"d":"29.81%"},{"$f":"+'MFF 30'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 30'!$B$108","v":{"v":0.3002550009411765,"d":"30.03%"}},{"v":0.3002550009411765,"d":"30.03%"},{"$f":"+'MFF 30'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFF 30'!$B$147","v":{"v":0.30947393929411765,"d":"30.95%"}},{"v":0.30947393929411765,"d":"30.95%"}]
["MUFA Faculty","L15",{"$f":"+'MFF 30'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 30'!$B$31","v":{"v":0.299168944,"d":"29.92%"}},{"v":0.299168944,"d":"29.92%"},{"$f":"+'MFF 30'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 30'!$B$70","v":{"v":0.29476543466666666,"d":"29.48%"}},{"v":0.29476543466666666,"d":"29.48%"},{"$f":"+'MFF 30'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 30'!$B$109","v":{"v":0.29681176533333337,"d":"29.68%"}},{"v":0.29681176533333337,"d":"29.68%"},{"$f":"+'MFF 30'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFF 30'!$B$148","v":{"v":0.30551854044444443,"d":"30.55%"}},{"v":0.30551854044444443,"d":"30.55%"}]
["MUFA Faculty","L16",{"$f":"+'MFF 30'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 30'!$B$32","v":{"v":0.29610356589473685,"d":"29.61%"}},{"v":0.29610356589473685,"d":"29.61%"},{"$f":"+'MFF 30'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 30'!$B$71","v":{"v":0.2916369781052631,"d":"29.16%"}},{"v":0.2916369781052631,"d":"29.16%"},{"$f":"+'MFF 30'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 30'!$B$110","v":{"v":0.2936892913684211,"d":"29.37%"}},{"v":0.2936892913684211,"d":"29.37%"},{"$f":"+'MFF 30'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFF 30'!$B$149","v":{"v":0.30197949936842106,"d":"30.20%"}},{"v":0.30197949936842106,"d":"30.20%"}]
["MUFA Faculty","L17",{"$f":"+'MFF 30'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 30'!$B$33","v":{"v":0.29334472559999997,"d":"29.33%"}},{"v":0.29334472559999997,"d":"29.33%"},{"$f":"+'MFF 30'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 30'!$B$72","v":{"v":0.28878896719999997,"d":"28.88%"}},{"v":0.28878896719999997,"d":"28.88%"},{"$f":"+'MFF 30'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 30'!$B$111","v":{"v":0.29073866480000005,"d":"29.07%"}},{"v":0.29073866480000005,"d":"29.07%"},{"$f":"+'MFF 30'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFF 30'!$B$150","v":{"v":0.2986863624,"d":"29.87%"}},{"v":0.2986863624,"d":"29.87%"}]
["MUFA Faculty","L18",{"$f":"+'MFF 30'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 30'!$B$34","v":{"v":0.290733072,"d":"29.07%"}},{"v":0.290733072,"d":"29.07%"},{"$f":"+'MFF 30'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 30'!$B$73","v":{"v":0.2860966354285714,"d":"28.61%"}},{"v":0.2860966354285714,"d":"28.61%"},{"$f":"+'MFF 30'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 30'!$B$112","v":{"v":0.2879534902857143,"d":"28.80%"}},{"v":0.2879534902857143,"d":"28.80%"},{"$f":"+'MFF 30'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFF 30'!$B$151","v":{"v":0.2955227260952381,"d":"29.55%"}},{"v":0.2955227260952381,"d":"29.55%"}]
["MUFA Faculty","L19",{"$f":"+'MFF 30'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 30'!$B$35","v":{"v":0.28835884145454543,"d":"28.84%"}},{"v":0.28835884145454543,"d":"28.84%"},{"$f":"+'MFF 30'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 30'!$B$74","v":{"v":0.28364906109090904,"d":"28.36%"}},{"v":0.28364906109090904,"d":"28.36%"},{"$f":"+'MFF 30'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 30'!$B$113","v":{"v":0.2854215134545455,"d":"28.54%"}},{"v":0.2854215134545455,"d":"28.54%"},{"$f":"+'MFF 30'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFF 30'!$B$152","v":{"v":0.29264669309090907,"d":"29.26%"}},{"v":0.29264669309090907,"d":"29.26%"}]
["MUFA Faculty","L20",{"$f":"+'MFF 30'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 30'!$B$36","v":{"v":0.2861910657391304,"d":"28.62%"}},{"v":0.2861910657391304,"d":"28.62%"},{"$f":"+'MFF 30'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 30'!$B$75","v":{"v":0.2814143193043478,"d":"28.14%"}},{"v":0.2814143193043478,"d":"28.14%"},{"$f":"+'MFF 30'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 30'!$B$114","v":{"v":0.28310970852173917,"d":"28.31%"}},{"v":0.28310970852173917,"d":"28.31%"},{"$f":"+'MFF 30'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFF 30'!$B$153","v":{"v":0.2900207499130435,"d":"29.00%"}},{"v":0.2900207499130435,"d":"29.00%"}]
["MUFA Faculty","L21",{"$f":"+'MFF 30'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 30'!$B$37","v":{"v":0.28420393799999993,"d":"28.42%"}},{"v":0.28420393799999993,"d":"28.42%"},{"$f":"+'MFF 30'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 30'!$B$76","v":{"v":0.279365806,"d":"27.94%"}},{"v":0.279365806,"d":"27.94%"},{"$f":"+'MFF 30'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 30'!$B$115","v":{"v":0.28099055400000006,"d":"28.10%"}},{"v":0.28099055400000006,"d":"28.10%"},{"$f":"+'MFF 30'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFF 30'!$B$154","v":{"v":0.28761363533333334,"d":"28.76%"}},{"v":0.28761363533333334,"d":"28.76%"}]
["MUFA Faculty","L22",{"$f":"+'MFF 30'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 30'!$B$38","v":{"v":0.28237578047999995,"d":"28.24%"}},{"v":0.28237578047999995,"d":"28.24%"},{"$f":"+'MFF 30'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 30'!$B$77","v":{"v":0.27748117376,"d":"27.75%"}},{"v":0.27748117376,"d":"27.75%"},{"$f":"+'MFF 30'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 30'!$B$116","v":{"v":0.27904093184000006,"d":"27.90%"}},{"v":0.27904093184000006,"d":"27.90%"},{"$f":"+'MFF 30'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFF 30'!$B$155","v":{"v":0.28539908992,"d":"28.54%"}},{"v":0.28539908992,"d":"28.54%"}]
["MUFA Faculty","L23",{"$f":"+'MFF 30'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 30'!$B$39","v":{"v":0.28068825046153845,"d":"28.07%"}},{"v":0.28068825046153845,"d":"28.07%"},{"$f":"+'MFF 30'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 30'!$B$78","v":{"v":0.27574151323076923,"d":"27.57%"}},{"v":0.27574151323076923,"d":"27.57%"},{"$f":"+'MFF 30'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 30'!$B$117","v":{"v":0.27724128061538467,"d":"27.72%"}},{"v":0.27724128061538467,"d":"27.72%"},{"$f":"+'MFF 30'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFF 30'!$B$156","v":{"v":0.2833548941538461,"d":"28.34%"}},{"v":0.2833548941538461,"d":"28.34%"}]
["MUFA Faculty","L24",{"$f":"+'MFF 30'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 30'!$B$40","v":{"v":0.27912572266666663,"d":"27.91%"}},{"v":0.27912572266666663,"d":"27.91%"},{"$f":"+'MFF 30'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 30'!$B$79","v":{"v":0.2741307164444444,"d":"27.41%"}},{"v":0.2741307164444444,"d":"27.41%"},{"$f":"+'MFF 30'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 30'!$B$118","v":{"v":0.2755749368888889,"d":"27.56%"}},{"v":0.2755749368888889,"d":"27.56%"},{"$f":"+'MFF 30'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFF 30'!$B$157","v":{"v":0.2814621202962963,"d":"28.15%"}},{"v":0.2814621202962963,"d":"28.15%"}]
["MUFA Faculty","L25",{"$f":"+'MFF 30'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 30'!$B$41","v":{"v":0.27767480399999994,"d":"27.77%"}},{"v":0.27767480399999994,"d":"27.77%"},{"$f":"+'MFF 30'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 30'!$B$80","v":{"v":0.27263497657142854,"d":"27.26%"}},{"v":0.27263497657142854,"d":"27.26%"},{"$f":"+'MFF 30'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 30'!$B$119","v":{"v":0.2740276177142858,"d":"27.40%"}},{"v":0.2740276177142858,"d":"27.40%"},{"$f":"+'MFF 30'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFF 30'!$B$158","v":{"v":0.2797045445714286,"d":"27.97%"}},{"v":0.2797045445714286,"d":"27.97%"}]
["MUFA Faculty","L26",{"$f":"+'MFF 30'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 30'!$B$42","v":{"v":0.27632394868965515,"d":"27.63%"}},{"v":0.27632394868965515,"d":"27.63%"},{"$f":"+'MFF 30'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 30'!$B$81","v":{"v":0.2712423911724137,"d":"27.12%"}},{"v":0.2712423911724137,"d":"27.12%"},{"$f":"+'MFF 30'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 30'!$B$120","v":{"v":0.2725870102068965,"d":"27.26%"}},{"v":0.2725870102068965,"d":"27.26%"},{"$f":"+'MFF 30'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFF 30'!$B$159","v":{"v":0.2780681809655173,"d":"27.81%"}},{"v":0.2780681809655173,"d":"27.81%"}]
["MUFA Faculty","L27",{"$f":"+'MFF 30'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 30'!$B$43","v":{"v":0.27506315039999996,"d":"27.51%"}},{"v":0.27506315039999996,"d":"27.51%"},{"$f":"+'MFF 30'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 30'!$B$82","v":{"v":0.2699426447999999,"d":"26.99%"}},{"v":0.2699426447999999,"d":"26.99%"},{"$f":"+'MFF 30'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 30'!$B$121","v":{"v":0.27124244319999996,"d":"27.12%"}},{"v":0.27124244319999996,"d":"27.12%"},{"$f":"+'MFF 30'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFF 30'!$B$160","v":{"v":0.2765409082666667,"d":"27.65%"}},{"v":0.2765409082666667,"d":"27.65%"}]
["MUFA Faculty","L28",{"$f":"+'MFF 30'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 30'!$B$44","v":{"v":0.27388369393548395,"d":"27.39%"}},{"v":0.27388369393548395,"d":"27.39%"},{"$f":"+'MFF 30'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 30'!$B$83","v":{"v":0.26872675303225807,"d":"26.87%"}},{"v":0.26872675303225807,"d":"26.87%"},{"$f":"+'MFF 30'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 30'!$B$122","v":{"v":0.26998462245161287,"d":"27.00%"}},{"v":0.26998462245161287,"d":"27.00%"},{"$f":"+'MFF 30'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFF 30'!$B$161","v":{"v":0.2751121692903226,"d":"27.51%"}},{"v":0.2751121692903226,"d":"27.51%"}]
["MUFA Faculty","L29",{"$f":"+'MFF 30'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 30'!$B$45","v":{"v":0.27277795350000006,"d":"27.28%"}},{"v":0.27277795350000006,"d":"27.28%"},{"$f":"+'MFF 30'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 30'!$B$84","v":{"v":0.2675868545,"d":"26.76%"}},{"v":0.2675868545,"d":"26.76%"},{"$f":"+'MFF 30'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 30'!$B$123","v":{"v":0.2688054155,"d":"26.88%"}},{"v":0.2688054155,"d":"26.88%"},{"$f":"+'MFF 30'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFF 30'!$B$162","v":{"v":0.27377272650000006,"d":"27.38%"}},{"v":0.27377272650000006,"d":"27.38%"}]
["MUFA Faculty","L30",{"$f":"+'MFF 30'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 30'!$B$46","v":{"v":0.26746498521212125,"d":"26.75%"}},{"v":0.26746498521212125,"d":"26.75%"},{"$f":"+'MFF 30'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 30'!$B$85","v":{"v":0.26630391951515153,"d":"26.63%"}},{"v":0.26630391951515153,"d":"26.63%"},{"$f":"+'MFF 30'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 30'!$B$124","v":{"v":0.2676976756363636,"d":"26.77%"}},{"v":0.2676976756363636,"d":"26.77%"},{"$f":"+'MFF 30'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFF 30'!$B$163","v":{"v":0.2725144620606061,"d":"27.25%"}},{"v":0.2725144620606061,"d":"27.25%"}]
["MUFA Faculty","L31",{"$f":"+'MFF 30'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 30'!$B$47","v":{"v":0.2614660150588236,"d":"26.15%"}},{"v":0.2614660150588236,"d":"26.15%"},{"$f":"+'MFF 30'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 30'!$B$86","v":{"v":0.26015527482352946,"d":"26.02%"}},{"v":0.26015527482352946,"d":"26.02%"},{"$f":"+'MFF 30'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 30'!$B$125","v":{"v":0.2652139204705882,"d":"26.52%"}},{"v":0.2652139204705882,"d":"26.52%"},{"$f":"+'MFF 30'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFF 30'!$B$164","v":{"v":0.2713302131764706,"d":"27.13%"}},{"v":0.2713302131764706,"d":"27.13%"}]
["MUFA Faculty","L32",{"$f":"+'MFF 30'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 30'!$B$48","v":{"v":0.25580984320000005,"d":"25.58%"}},{"v":0.25580984320000005,"d":"25.58%"},{"$f":"+'MFF 30'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 30'!$B$87","v":{"v":0.2543579812571429,"d":"25.44%"}},{"v":0.2543579812571429,"d":"25.44%"},{"$f":"+'MFF 30'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 30'!$B$126","v":{"v":0.25927209417142855,"d":"25.93%"}},{"v":0.25927209417142855,"d":"25.93%"},{"$f":"+'MFF 30'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFF 30'!$B$165","v":{"v":0.2676136356571429,"d":"26.76%"}},{"v":0.2676136356571429,"d":"26.76%"}]
["MUFA Faculty","L33",{"$f":"+'MFF 30'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 30'!$B$49","v":{"v":0.25046790311111117,"d":"25.05%"}},{"v":0.25046790311111117,"d":"25.05%"},{"$f":"+'MFF 30'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 30'!$B$88","v":{"v":0.24888275955555558,"d":"24.89%"}},{"v":0.24888275955555558,"d":"24.89%"},{"$f":"+'MFF 30'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 30'!$B$127","v":{"v":0.2536603693333333,"d":"25.37%"}},{"v":0.2536603693333333,"d":"25.37%"},{"$f":"+'MFF 30'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFF 30'!$B$166","v":{"v":0.2617702013333334,"d":"26.18%"}},{"v":0.2617702013333334,"d":"26.18%"}]
["MUFA Faculty","L34",{"$f":"+'MFF 30'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 30'!$B$50","v":{"v":0.2454147165405406,"d":"24.54%"}},{"v":0.2454147165405406,"d":"24.54%"},{"$f":"+'MFF 30'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 30'!$B$89","v":{"v":0.2437034957837838,"d":"24.37%"}},{"v":0.2437034957837838,"d":"24.37%"},{"$f":"+'MFF 30'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 30'!$B$128","v":{"v":0.24835198097297295,"d":"24.84%"}},{"v":0.24835198097297295,"d":"24.84%"},{"$f":"+'MFF 30'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFF 30'!$B$167","v":{"v":0.2562426283243244,"d":"25.62%"}},{"v":0.2562426283243244,"d":"25.62%"}]
["MUFA Faculty","L35",{"$f":"+'MFF 30'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 30'!$B$51","v":{"v":0.24062748715789478,"d":"24.06%"}},{"v":0.24062748715789478,"d":"24.06%"},{"$f":"+'MFF 30'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 30'!$B$90","v":{"v":0.2387968248421053,"d":"23.88%"}},{"v":0.2387968248421053,"d":"23.88%"},{"$f":"+'MFF 30'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 30'!$B$129","v":{"v":0.2433229814736842,"d":"24.33%"}},{"v":0.2433229814736842,"d":"24.33%"},{"$f":"+'MFF 30'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFF 30'!$B$168","v":{"v":0.25100598021052634,"d":"25.10%"}},{"v":0.25100598021052634,"d":"25.10%"}]
["MUFA Faculty","L36",{"$f":"+'MFF 30'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 30'!$B$52","v":{"v":0.23608575671794876,"d":"23.61%"}},{"v":0.23608575671794876,"d":"23.61%"},{"$f":"+'MFF 30'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 30'!$B$91","v":{"v":0.23414177805128208,"d":"23.41%"}},{"v":0.23414177805128208,"d":"23.41%"},{"$f":"+'MFF 30'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 30'!$B$130","v":{"v":0.23855187938461536,"d":"23.86%"}},{"v":0.23855187938461536,"d":"23.86%"},{"$f":"+'MFF 30'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFF 30'!$B$169","v":{"v":0.2460378781538462,"d":"24.60%"}},{"v":0.2460378781538462,"d":"24.60%"}]
["MUFA Faculty","L37",{"$f":"+'MFF 30'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 30'!$B$53","v":{"v":0.23177111280000004,"d":"23.18%"}},{"v":0.23177111280000004,"d":"23.18%"},{"$f":"+'MFF 30'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 30'!$B$92","v":{"v":0.22971948360000002,"d":"22.97%"}},{"v":0.22971948360000002,"d":"22.97%"},{"$f":"+'MFF 30'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 30'!$B$131","v":{"v":0.23401933239999997,"d":"23.40%"}},{"v":0.23401933239999997,"d":"23.40%"},{"$f":"+'MFF 30'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFF 30'!$B$170","v":{"v":0.24131818120000004,"d":"24.13%"}},{"v":0.24131818120000004,"d":"24.13%"}]
["MUFA Faculty","L38",{"$f":"+C39","v":{"v":200000,"d":"200,000"}},{"$f":"+D39","v":{"v":0.23177111280000004,"d":"23.18%"}},{"v":0.23177111280000004,"d":"23.18%"},{"$f":"+F39","v":{"v":200000,"d":"200,000"}},{"$f":"+G39","v":{"v":0.22971948360000002,"d":"22.97%"}},{"v":0.22971948360000002,"d":"22.97%"},{"$f":"+I39","v":{"v":200000,"d":"200,000"}},{"$f":"+J39","v":{"v":0.23401933239999997,"d":"23.40%"}},{"v":0.23401933239999997,"d":"23.40%"},{"$f":"+L39","v":{"v":200000,"d":"200,000"}},{"$f":"+M39","v":{"v":0.24131818120000004,"d":"24.13%"}},{"v":0.24131818120000004,"d":"24.13%"}]
["MUFA Faculty","L39",{"$f":"+C40","v":{"v":200000,"d":"200,000"}},{"v":0.23177111280000004,"d":"23.18%"},{"v":0.23177111280000004,"d":"23.18%"},{"$f":"+F40","v":{"v":200000,"d":"200,000"}},{"v":0.22971948360000002,"d":"22.97%"},{"v":0.22971948360000002,"d":"22.97%"},{"$f":"+I40","v":{"v":200000,"d":"200,000"}},{"v":0.23401933239999997,"d":"23.40%"},{"v":0.23401933239999997,"d":"23.40%"},{"$f":"+L40","v":{"v":200000,"d":"200,000"}},{"v":0.24131818120000004,"d":"24.13%"},{"v":0.24131818120000004,"d":"24.13%"}]
["MUFA Faculty","L40",{"v":200000,"d":"200,000"},{"v":0.23177111280000004,"d":"23.18%"},{"v":0.23177111280000004,"d":"23.18%"},{"v":200000,"d":"200,000"},{"v":0.22971948360000002,"d":"22.97%"},{"v":0.22971948360000002,"d":"22.97%"},{"v":200000,"d":"200,000"},{"v":0.23401933239999997,"d":"23.40%"},{"v":0.23401933239999997,"d":"23.40%"},{"v":200000,"d":"200,000"},{"v":0.24131818120000004,"d":"24.13%"},{"v":0.24131818120000004,"d":"24.13%"}]
["TMG","L1",{"$f":"+'TMG 30'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 30'!$B$17","v":{"v":0.39602182,"d":"39.60%"}},{"$f":"+D43","v":{"v":0.39602182,"d":"39.60%"}},{"$f":"+'TMG 30'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 30'!$B$56","v":{"v":0.39414058,"d":"39.41%"}},{"$f":"+G43","v":{"v":0.39414058,"d":"39.41%"}},{"$f":"+'TMG 30'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 30'!$B$95","v":{"v":0.40171570000000006,"d":"40.17%"}},{"$f":"+J43","v":{"v":0.40171570000000006,"d":"40.17%"}},{"$f":"+'TMG 30'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'TMG 30'!$B$134","v":{"v":0.41976832000000003,"d":"41.98%"}},{"$f":"+M43","v":{"v":0.41976832000000003,"d":"41.98%"}}]
["TMG","L2",{"$f":"+'TMG 30'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 30'!$B$18","v":{"v":0.36122504799999994,"d":"36.12%"}},{"v":0.36122504799999994,"d":"36.12%"},{"$f":"+'TMG 30'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 30'!$B$57","v":{"v":0.358070056,"d":"35.81%"}},{"v":0.358070056,"d":"35.81%"},{"$f":"+'TMG 30'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 30'!$B$96","v":{"v":0.36413015200000004,"d":"36.41%"}},{"v":0.36413015200000004,"d":"36.41%"},{"$f":"+'TMG 30'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'TMG 30'!$B$135","v":{"v":0.38057224799999995,"d":"38.06%"}},{"v":0.38057224799999995,"d":"38.06%"}]
["TMG","L3",{"$f":"+'TMG 30'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 30'!$B$19","v":{"v":0.3380272,"d":"33.80%"}},{"v":0.3380272,"d":"33.80%"},{"$f":"+'TMG 30'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 30'!$B$58","v":{"v":0.33402304000000005,"d":"33.40%"}},{"v":0.33402304000000005,"d":"33.40%"},{"$f":"+'TMG 30'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 30'!$B$97","v":{"v":0.33907312,"d":"33.91%"}},{"v":0.33907312,"d":"33.91%"},{"$f":"+'TMG 30'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'TMG 30'!$B$136","v":{"v":0.3544415333333333,"d":"35.44%"}},{"v":0.3544415333333333,"d":"35.44%"}]
["TMG","L4",{"$f":"+'TMG 30'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 30'!$B$20","v":{"v":0.32145730857142857,"d":"32.15%"}},{"v":0.32145730857142857,"d":"32.15%"},{"$f":"+'TMG 30'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 30'!$B$59","v":{"v":0.31684660000000003,"d":"31.68%"}},{"v":0.31684660000000003,"d":"31.68%"},{"$f":"+'TMG 30'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 30'!$B$98","v":{"v":0.3211752400000001,"d":"32.12%"}},{"v":0.3211752400000001,"d":"32.12%"},{"$f":"+'TMG 30'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'TMG 30'!$B$137","v":{"v":0.3357767371428571,"d":"33.58%"}},{"v":0.3357767371428571,"d":"33.58%"}]
["TMG","L5",{"$f":"+'TMG 30'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 30'!$B$21","v":{"v":0.30902989000000003,"d":"30.90%"}},{"v":0.30902989000000003,"d":"30.90%"},{"$f":"+'TMG 30'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 30'!$B$60","v":{"v":0.30396427000000004,"d":"30.40%"}},{"v":0.30396427000000004,"d":"30.40%"},{"$f":"+'TMG 30'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 30'!$B$99","v":{"v":0.30775183000000006,"d":"30.78%"}},{"v":0.30775183000000006,"d":"30.78%"},{"$f":"+'TMG 30'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'TMG 30'!$B$138","v":{"v":0.32177814000000005,"d":"32.18%"}},{"v":0.32177814000000005,"d":"32.18%"}]
["TMG","L6",{"$f":"+'TMG 30'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 30'!$B$22","v":{"v":0.29936412,"d":"29.94%"}},{"v":0.29936412,"d":"29.94%"},{"$f":"+'TMG 30'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 30'!$B$61","v":{"v":0.29394468,"d":"29.39%"}},{"v":0.29394468,"d":"29.39%"},{"$f":"+'TMG 30'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 30'!$B$100","v":{"v":0.29731140000000006,"d":"29.73%"}},{"v":0.29731140000000006,"d":"29.73%"},{"$f":"+'TMG 30'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'TMG 30'!$B$139","v":{"v":0.3108903422222222,"d":"31.09%"}},{"v":0.3108903422222222,"d":"31.09%"}]
["TMG","L7",{"$f":"+'TMG 30'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 30'!$B$23","v":{"v":0.291631504,"d":"29.16%"}},{"v":0.291631504,"d":"29.16%"},{"$f":"+'TMG 30'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 30'!$B$62","v":{"v":0.285929008,"d":"28.59%"}},{"v":0.285929008,"d":"28.59%"},{"$f":"+'TMG 30'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 30'!$B$101","v":{"v":0.288959056,"d":"28.90%"}},{"v":0.288959056,"d":"28.90%"},{"$f":"+'TMG 30'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'TMG 30'!$B$140","v":{"v":0.302180104,"d":"30.22%"}},{"v":0.302180104,"d":"30.22%"}]
["TMG","L8",{"$f":"+'TMG 30'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 30'!$B$24","v":{"v":0.28353396290909094,"d":"28.35%"}},{"v":0.28353396290909094,"d":"28.35%"},{"$f":"+'TMG 30'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 30'!$B$63","v":{"v":0.27815741309090913,"d":"27.82%"}},{"v":0.27815741309090913,"d":"27.82%"},{"$f":"+'TMG 30'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 30'!$B$102","v":{"v":0.2814559032727273,"d":"28.15%"}},{"v":0.2814559032727273,"d":"28.15%"},{"$f":"+'TMG 30'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'TMG 30'!$B$141","v":{"v":0.29492802981818184,"d":"29.49%"}},{"v":0.29492802981818184,"d":"29.49%"}]
["TMG","L9",{"$f":"+'TMG 30'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 30'!$B$25","v":{"v":0.275866696,"d":"27.59%"}},{"v":0.275866696,"d":"27.59%"},{"$f":"+'TMG 30'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 30'!$B$64","v":{"v":0.270400692,"d":"27.04%"}},{"v":0.270400692,"d":"27.04%"},{"$f":"+'TMG 30'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 30'!$B$103","v":{"v":0.273586808,"d":"27.36%"}},{"v":0.273586808,"d":"27.36%"},{"$f":"+'TMG 30'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'TMG 30'!$B$142","v":{"v":0.2867320906666667,"d":"28.67%"}},{"v":0.2867320906666667,"d":"28.67%"}]
["TMG","L10",{"$f":"+'TMG 30'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 30'!$B$26","v":{"v":0.26937900861538466,"d":"26.94%"}},{"v":0.26937900861538466,"d":"26.94%"},{"$f":"+'TMG 30'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 30'!$B$65","v":{"v":0.2636988510769231,"d":"26.37%"}},{"v":0.2636988510769231,"d":"26.37%"},{"$f":"+'TMG 30'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 30'!$B$104","v":{"v":0.2666398812307693,"d":"26.66%"}},{"v":0.2666398812307693,"d":"26.66%"},{"$f":"+'TMG 30'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'TMG 30'!$B$143","v":{"v":0.27877398830769234,"d":"27.88%"}},{"v":0.27877398830769234,"d":"27.88%"}]
["TMG","L11",{"$f":"+'TMG 30'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 30'!$B$27","v":{"v":0.26381813371428575,"d":"26.38%"}},{"v":0.26381813371428575,"d":"26.38%"},{"$f":"+'TMG 30'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 30'!$B$66","v":{"v":0.257954416,"d":"25.80%"}},{"v":0.257954416,"d":"25.80%"},{"$f":"+'TMG 30'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 30'!$B$105","v":{"v":0.26068537257142865,"d":"26.07%"}},{"v":0.26068537257142865,"d":"26.07%"},{"$f":"+'TMG 30'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'TMG 30'!$B$144","v":{"v":0.27195275771428573,"d":"27.20%"}},{"v":0.27195275771428573,"d":"27.20%"}]
["TMG","L12",{"$f":"+'TMG 30'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 30'!$B$28","v":{"v":0.25899870880000003,"d":"25.90%"}},{"v":0.25899870880000003,"d":"25.90%"},{"$f":"+'TMG 30'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 30'!$B$67","v":{"v":0.2529759056,"d":"25.30%"}},{"v":0.2529759056,"d":"25.30%"},{"$f":"+'TMG 30'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 30'!$B$106","v":{"v":0.25552479840000003,"d":"25.55%"}},{"v":0.25552479840000003,"d":"25.55%"},{"$f":"+'TMG 30'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'TMG 30'!$B$145","v":{"v":0.26604102453333334,"d":"26.60%"}},{"v":0.26604102453333334,"d":"26.60%"}]
["TMG","L13",{"$f":"+'TMG 30'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 30'!$B$29","v":{"v":0.254781712,"d":"25.48%"}},{"v":0.254781712,"d":"25.48%"},{"$f":"+'TMG 30'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 30'!$B$68","v":{"v":0.24861970900000002,"d":"24.86%"}},{"v":0.24861970900000002,"d":"24.86%"},{"$f":"+'TMG 30'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 30'!$B$107","v":{"v":0.25100929600000005,"d":"25.10%"}},{"v":0.25100929600000005,"d":"25.10%"},{"$f":"+'TMG 30'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'TMG 30'!$B$146","v":{"v":0.260868258,"d":"26.09%"}},{"v":0.260868258,"d":"26.09%"}]
["TMG","L14",{"$f":"+'TMG 30'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 30'!$B$30","v":{"v":0.2510608324705883,"d":"25.11%"}},{"v":0.2510608324705883,"d":"25.11%"},{"$f":"+'TMG 30'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 30'!$B$69","v":{"v":0.24477600611764708,"d":"24.48%"}},{"v":0.24477600611764708,"d":"24.48%"},{"$f":"+'TMG 30'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 30'!$B$108","v":{"v":0.24702502917647062,"d":"24.70%"}},{"v":0.24702502917647062,"d":"24.70%"},{"$f":"+'TMG 30'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'TMG 30'!$B$147","v":{"v":0.2563040522352941,"d":"25.63%"}},{"v":0.2563040522352941,"d":"25.63%"}]
["TMG","L15",{"$f":"+'TMG 30'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 30'!$B$31","v":{"v":0.24767338400000002,"d":"24.77%"}},{"v":0.24767338400000002,"d":"24.77%"},{"$f":"+'TMG 30'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 30'!$B$70","v":{"v":0.24135938133333334,"d":"24.14%"}},{"v":0.24135938133333334,"d":"24.14%"},{"$f":"+'TMG 30'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 30'!$B$109","v":{"v":0.24348345866666668,"d":"24.35%"}},{"v":0.24348345866666668,"d":"24.35%"},{"$f":"+'TMG 30'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'TMG 30'!$B$148","v":{"v":0.25224698044444444,"d":"25.22%"}},{"v":0.25224698044444444,"d":"25.22%"}]
["TMG","L16",{"$f":"+'TMG 30'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 30'!$B$32","v":{"v":0.2445288248421053,"d":"24.45%"}},{"v":0.2445288248421053,"d":"24.45%"},{"$f":"+'TMG 30'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 30'!$B$71","v":{"v":0.23814703284210528,"d":"23.81%"}},{"v":0.23814703284210528,"d":"23.81%"},{"$f":"+'TMG 30'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 30'!$B$110","v":{"v":0.24027300084210526,"d":"24.03%"}},{"v":0.24027300084210526,"d":"24.03%"},{"$f":"+'TMG 30'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'TMG 30'!$B$149","v":{"v":0.24861696884210527,"d":"24.86%"}},{"v":0.24861696884210527,"d":"24.86%"}]
["TMG","L17",{"$f":"+'TMG 30'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 30'!$B$33","v":{"v":0.24169872160000003,"d":"24.17%"}},{"v":0.24169872160000003,"d":"24.17%"},{"$f":"+'TMG 30'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 30'!$B$72","v":{"v":0.2352235192,"d":"23.52%"}},{"v":0.2352235192,"d":"23.52%"},{"$f":"+'TMG 30'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 30'!$B$111","v":{"v":0.23724318879999998,"d":"23.72%"}},{"v":0.23724318879999998,"d":"23.72%"},{"$f":"+'TMG 30'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'TMG 30'!$B$150","v":{"v":0.24524195840000002,"d":"24.52%"}},{"v":0.24524195840000002,"d":"24.52%"}]
["TMG","L18",{"$f":"+'TMG 30'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 30'!$B$34","v":{"v":0.23902259200000003,"d":"23.90%"}},{"v":0.23902259200000003,"d":"23.90%"},{"$f":"+'TMG 30'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 30'!$B$73","v":{"v":0.23246287542857144,"d":"23.25%"}},{"v":0.23246287542857144,"d":"23.25%"},{"$f":"+'TMG 30'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 30'!$B$112","v":{"v":0.23438637028571427,"d":"23.44%"}},{"v":0.23438637028571427,"d":"23.44%"},{"$f":"+'TMG 30'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'TMG 30'!$B$151","v":{"v":0.2420042460952381,"d":"24.20%"}},{"v":0.2420042460952381,"d":"24.20%"}]
["TMG","L19",{"$f":"+'TMG 30'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 30'!$B$35","v":{"v":0.23662792872727276,"d":"23.66%"}},{"v":0.23662792872727276,"d":"23.66%"},{"$f":"+'TMG 30'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 30'!$B$74","v":{"v":0.22995319927272728,"d":"23.00%"}},{"v":0.22995319927272728,"d":"23.00%"},{"$f":"+'TMG 30'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 30'!$B$113","v":{"v":0.23178926254545454,"d":"23.18%"}},{"v":0.23178926254545454,"d":"23.18%"},{"$f":"+'TMG 30'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'TMG 30'!$B$152","v":{"v":0.23906087127272727,"d":"23.91%"}},{"v":0.23906087127272727,"d":"23.91%"}]
["TMG","L20",{"$f":"+'TMG 30'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 30'!$B$36","v":{"v":0.2353180187826087,"d":"23.53%"}},{"v":0.2353180187826087,"d":"23.53%"},{"$f":"+'TMG 30'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 30'!$B$75","v":{"v":0.2281365384347826,"d":"22.81%"}},{"v":0.2281365384347826,"d":"22.81%"},{"$f":"+'TMG 30'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 30'!$B$114","v":{"v":0.22941799026086956,"d":"22.94%"}},{"v":0.22941799026086956,"d":"22.94%"},{"$f":"+'TMG 30'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'TMG 30'!$B$153","v":{"v":0.23637344208695651,"d":"23.64%"}},{"v":0.23637344208695651,"d":"23.64%"}]
["TMG","L21",{"$f":"+'TMG 30'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 30'!$B$37","v":{"v":0.23411726800000002,"d":"23.41%"}},{"v":0.23411726800000002,"d":"23.41%"},{"$f":"+'TMG 30'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 30'!$B$76","v":{"v":0.226891266,"d":"22.69%"}},{"v":0.226891266,"d":"22.69%"},{"$f":"+'TMG 30'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 30'!$B$115","v":{"v":0.22811932399999998,"d":"22.81%"}},{"v":0.22811932399999998,"d":"22.81%"},{"$f":"+'TMG 30'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'TMG 30'!$B$154","v":{"v":0.2343299653333333,"d":"23.43%"}},{"v":0.2343299653333333,"d":"23.43%"}]
["TMG","L22",{"$f":"+'TMG 30'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 30'!$B$38","v":{"v":0.23301257728000002,"d":"23.30%"}},{"v":0.23301257728000002,"d":"23.30%"},{"$f":"+'TMG 30'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 30'!$B$77","v":{"v":0.22574561535999998,"d":"22.57%"}},{"v":0.22574561535999998,"d":"22.57%"},{"$f":"+'TMG 30'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 30'!$B$116","v":{"v":0.22692455103999998,"d":"22.69%"}},{"v":0.22692455103999998,"d":"22.69%"},{"$f":"+'TMG 30'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'TMG 30'!$B$155","v":{"v":0.23288676671999997,"d":"23.29%"}},{"v":0.23288676671999997,"d":"23.29%"}]
["TMG","L23",{"$f":"+'TMG 30'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 30'!$B$39","v":{"v":0.23199286276923078,"d":"23.20%"}},{"v":0.23199286276923078,"d":"23.20%"},{"$f":"+'TMG 30'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 30'!$B$78","v":{"v":0.2246880916923077,"d":"22.47%"}},{"v":0.2246880916923077,"d":"22.47%"},{"$f":"+'TMG 30'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 30'!$B$117","v":{"v":0.22582168369230768,"d":"22.58%"}},{"v":0.22582168369230768,"d":"22.58%"},{"$f":"+'TMG 30'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'TMG 30'!$B$156","v":{"v":0.23155458338461538,"d":"23.16%"}},{"v":0.23155458338461538,"d":"23.16%"}]
["TMG","L24",{"$f":"+'TMG 30'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 30'!$B$40","v":{"v":0.2310486826666667,"d":"23.10%"}},{"v":0.2310486826666667,"d":"23.10%"},{"$f":"+'TMG 30'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 30'!$B$79","v":{"v":0.2237089031111111,"d":"22.37%"}},{"v":0.2237089031111111,"d":"22.37%"},{"$f":"+'TMG 30'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 30'!$B$118","v":{"v":0.22480051022222222,"d":"22.48%"}},{"v":0.22480051022222222,"d":"22.48%"},{"$f":"+'TMG 30'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'TMG 30'!$B$157","v":{"v":0.23032108029629628,"d":"23.03%"}},{"v":0.23032108029629628,"d":"23.03%"}]
["TMG","L25",{"$f":"+'TMG 30'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 30'!$B$41","v":{"v":0.23017194400000002,"d":"23.02%"}},{"v":0.23017194400000002,"d":"23.02%"},{"$f":"+'TMG 30'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 30'!$B$80","v":{"v":0.22279965657142856,"d":"22.28%"}},{"v":0.22279965657142856,"d":"22.28%"},{"$f":"+'TMG 30'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 30'!$B$119","v":{"v":0.2238522777142857,"d":"22.39%"}},{"v":0.2238522777142857,"d":"22.39%"},{"$f":"+'TMG 30'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'TMG 30'!$B$158","v":{"v":0.22917568457142856,"d":"22.92%"}},{"v":0.22917568457142856,"d":"22.92%"}]
["TMG","L26",{"$f":"+'TMG 30'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 30'!$B$42","v":{"v":0.22935567006896554,"d":"22.94%"}},{"$f":"+D68","v":{"v":0.22935567006896554,"d":"22.94%"}},{"$f":"+'TMG 30'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 30'!$B$81","v":{"v":0.22195311668965517,"d":"22.20%"}},{"$f":"+G68","v":{"v":0.22195311668965517,"d":"22.20%"}},{"$f":"+'TMG 30'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 30'!$B$120","v":{"v":0.22296944055172413,"d":"22.30%"}},{"$f":"+J68","v":{"v":0.22296944055172413,"d":"22.30%"}},{"$f":"+'TMG 30'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'TMG 30'!$B$159","v":{"v":0.22810928165517239,"d":"22.81%"}},{"$f":"+M68","v":{"v":0.22810928165517239,"d":"22.81%"}}]
["TMG","L27",{"$f":"+'TMG 30'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 30'!$B$43","v":{"v":0.2285938144,"d":"22.86%"}},{"v":0.2285938144,"d":"22.86%"},{"$f":"+'TMG 30'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 30'!$B$82","v":{"v":0.2211630128,"d":"22.12%"}},{"v":0.2211630128,"d":"22.12%"},{"$f":"+'TMG 30'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 30'!$B$121","v":{"v":0.2221454592,"d":"22.21%"}},{"v":0.2221454592,"d":"22.21%"},{"$f":"+'TMG 30'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'TMG 30'!$B$160","v":{"v":0.22711397226666663,"d":"22.71%"}},{"v":0.22711397226666663,"d":"22.71%"}]
["TMG","L28",{"$f":"+'TMG 30'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 30'!$B$44","v":{"v":0.22788111070967745,"d":"22.79%"}},{"v":0.22788111070967745,"d":"22.79%"},{"$f":"+'TMG 30'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 30'!$B$83","v":{"v":0.2204238833548387,"d":"22.04%"}},{"v":0.2204238833548387,"d":"22.04%"},{"$f":"+'TMG 30'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 30'!$B$122","v":{"v":0.22137463793548387,"d":"22.14%"}},{"v":0.22137463793548387,"d":"22.14%"},{"$f":"+'TMG 30'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'TMG 30'!$B$161","v":{"v":0.22618287638709678,"d":"22.62%"}},{"v":0.22618287638709678,"d":"22.62%"}]
["TMG","L29",{"$f":"+'TMG 30'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 30'!$B$45","v":{"v":0.22721295100000002,"d":"22.72%"}},{"v":0.22721295100000002,"d":"22.72%"},{"$f":"+'TMG 30'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 30'!$B$84","v":{"v":0.2197309495,"d":"21.97%"}},{"v":0.2197309495,"d":"21.97%"},{"$f":"+'TMG 30'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 30'!$B$123","v":{"v":0.220651993,"d":"22.07%"}},{"v":0.220651993,"d":"22.07%"},{"$f":"+'TMG 30'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'TMG 30'!$B$162","v":{"v":0.22530997400000002,"d":"22.53%"}},{"v":0.22530997400000002,"d":"22.53%"}]
["TMG","L30",{"$f":"+'TMG 30'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 30'!$B$46","v":{"v":0.2233368615757576,"d":"22.33%"}},{"v":0.2233368615757576,"d":"22.33%"},{"$f":"+'TMG 30'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 30'!$B$85","v":{"v":0.21891879951515153,"d":"21.89%"}},{"v":0.21891879951515153,"d":"21.89%"},{"$f":"+'TMG 30'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 30'!$B$124","v":{"v":0.21997314472727272,"d":"22.00%"}},{"v":0.21997314472727272,"d":"22.00%"},{"$f":"+'TMG 30'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'TMG 30'!$B$163","v":{"v":0.2244899747878788,"d":"22.45%"}},{"v":0.2244899747878788,"d":"22.45%"}]
["TMG","L31",{"$f":"+'TMG 30'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 30'!$B$47","v":{"v":0.21892989505882357,"d":"21.89%"}},{"v":0.21892989505882357,"d":"21.89%"},{"$f":"+'TMG 30'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 30'!$B$86","v":{"v":0.21439912894117646,"d":"21.44%"}},{"v":0.21439912894117646,"d":"21.44%"},{"$f":"+'TMG 30'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 30'!$B$125","v":{"v":0.21823893458823532,"d":"21.82%"}},{"v":0.21823893458823532,"d":"21.82%"},{"$f":"+'TMG 30'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'TMG 30'!$B$164","v":{"v":0.2237182108235294,"d":"22.37%"}},{"v":0.2237182108235294,"d":"22.37%"}]
["TMG","L32",{"$f":"+'TMG 30'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 30'!$B$48","v":{"v":0.21477475520000003,"d":"21.48%"}},{"v":0.21477475520000003,"d":"21.48%"},{"$f":"+'TMG 30'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 30'!$B$87","v":{"v":0.21013772525714286,"d":"21.01%"}},{"v":0.21013772525714286,"d":"21.01%"},{"$f":"+'TMG 30'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 30'!$B$126","v":{"v":0.21386782217142858,"d":"21.39%"}},{"v":0.21386782217142858,"d":"21.39%"},{"$f":"+'TMG 30'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'TMG 30'!$B$165","v":{"v":0.22101454765714285,"d":"22.10%"}},{"v":0.22101454765714285,"d":"22.10%"}]
["TMG","L33",{"$f":"+'TMG 30'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 30'!$B$49","v":{"v":0.21085045644444447,"d":"21.09%"}},{"v":0.21085045644444447,"d":"21.09%"},{"$f":"+'TMG 30'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 30'!$B$88","v":{"v":0.20611306622222222,"d":"20.61%"}},{"v":0.20611306622222222,"d":"20.61%"},{"$f":"+'TMG 30'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 30'!$B$127","v":{"v":0.20973954933333333,"d":"20.97%"}},{"v":0.20973954933333333,"d":"20.97%"},{"$f":"+'TMG 30'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'TMG 30'!$B$166","v":{"v":0.21668775466666665,"d":"21.67%"}},{"v":0.21668775466666665,"d":"21.67%"}]
["TMG","L34",{"$f":"+'TMG 30'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 30'!$B$50","v":{"v":0.20713828194594597,"d":"20.71%"}},{"v":0.20713828194594597,"d":"20.71%"},{"$f":"+'TMG 30'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 30'!$B$89","v":{"v":0.20230595632432433,"d":"20.23%"}},{"v":0.20230595632432433,"d":"20.23%"},{"$f":"+'TMG 30'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 30'!$B$128","v":{"v":0.2058344263783784,"d":"20.58%"}},{"v":0.2058344263783784,"d":"20.58%"},{"$f":"+'TMG 30'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'TMG 30'!$B$167","v":{"v":0.21259484237837836,"d":"21.26%"}},{"v":0.21259484237837836,"d":"21.26%"}]
["TMG","L35",{"$f":"+'TMG 30'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 30'!$B$51","v":{"v":0.2036214850526316,"d":"20.36%"}},{"v":0.2036214850526316,"d":"20.36%"},{"$f":"+'TMG 30'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 30'!$B$90","v":{"v":0.19869922063157897,"d":"19.87%"}},{"v":0.19869922063157897,"d":"19.87%"},{"$f":"+'TMG 30'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 30'!$B$129","v":{"v":0.20213483621052633,"d":"20.21%"}},{"v":0.20213483621052633,"d":"20.21%"},{"$f":"+'TMG 30'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'TMG 30'!$B$168","v":{"v":0.2087173465263158,"d":"20.87%"}},{"v":0.2087173465263158,"d":"20.87%"}]
["TMG","L36",{"$f":"+'TMG 30'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 30'!$B$52","v":{"v":0.20028503671794876,"d":"20.03%"}},{"v":0.20028503671794876,"d":"20.03%"},{"$f":"+'TMG 30'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 30'!$B$91","v":{"v":0.19527744574358974,"d":"19.53%"}},{"v":0.19527744574358974,"d":"19.53%"},{"$f":"+'TMG 30'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 30'!$B$130","v":{"v":0.19862496861538462,"d":"19.86%"}},{"v":0.19862496861538462,"d":"19.86%"},{"$f":"+'TMG 30'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'TMG 30'!$B$169","v":{"v":0.2050386966153846,"d":"20.50%"}},{"v":0.2050386966153846,"d":"20.50%"}]
["TMG","L37",{"$f":"+'TMG 30'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 30'!$B$53","v":{"v":0.19711541080000003,"d":"19.71%"}},{"v":0.19711541080000003,"d":"19.71%"},{"$f":"+'TMG 30'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 30'!$B$92","v":{"v":0.1920267596,"d":"19.20%"}},{"v":0.1920267596,"d":"19.20%"},{"$f":"+'TMG 30'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 30'!$B$131","v":{"v":0.19529059440000002,"d":"19.53%"}},{"v":0.19529059440000002,"d":"19.53%"},{"$f":"+'TMG 30'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'TMG 30'!$B$170","v":{"v":0.2015439792,"d":"20.15%"}},{"v":0.2015439792,"d":"20.15%"}]
["TMG","L38",{"$f":"+C79","v":{"v":200000,"d":"200,000"}},{"$f":"+D79","v":{"v":0.19711541080000003,"d":"19.71%"}},{"v":0.19711541080000003,"d":"19.71%"},{"$f":"+F79","v":{"v":200000,"d":"200,000"}},{"$f":"+G79","v":{"v":0.1920267596,"d":"19.20%"}},{"v":0.1920267596,"d":"19.20%"},{"$f":"+I79","v":{"v":200000,"d":"200,000"}},{"$f":"+J79","v":{"v":0.19529059440000002,"d":"19.53%"}},{"v":0.19529059440000002,"d":"19.53%"},{"$f":"+L79","v":{"v":200000,"d":"200,000"}},{"$f":"+M79","v":{"v":0.2015439792,"d":"20.15%"}},{"v":0.2015439792,"d":"20.15%"}]
["TMG","L39",{"$f":"+C80","v":{"v":200000,"d":"200,000"}},{"v":0.19711541080000003,"d":"19.71%"},{"v":0.19711541080000003,"d":"19.71%"},{"$f":"+F80","v":{"v":200000,"d":"200,000"}},{"v":0.1920267596,"d":"19.20%"},{"v":0.1920267596,"d":"19.20%"},{"$f":"+I80","v":{"v":200000,"d":"200,000"}},{"v":0.19529059440000002,"d":"19.53%"},{"v":0.19529059440000002,"d":"19.53%"},{"$f":"+L80","v":{"v":200000,"d":"200,000"}},{"v":0.2015439792,"d":"20.15%"},{"v":0.2015439792,"d":"20.15%"}]
["TMG","L40",{"v":200000,"d":"200,000"},{"v":0.19711541080000003,"d":"19.71%"},{"v":0.19711541080000003,"d":"19.71%"},{"v":200000,"d":"200,000"},{"v":0.1920267596,"d":"19.20%"},{"v":0.1920267596,"d":"19.20%"},{"v":200000,"d":"200,000"},{"v":0.19529059440000002,"d":"19.53%"},{"v":0.19529059440000002,"d":"19.53%"},{"v":200000,"d":"200,000"},{"v":0.2015439792,"d":"20.15%"},{"v":0.2015439792,"d":"20.15%"}]
["Unifor Unit 1","L1",{"$f":"+'UF1 30'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 30'!$B$17","v":{"v":0.45512246000000006,"d":"45.51%"}},{"$f":"+D83","v":{"v":0.45512246000000006,"d":"45.51%"}},{"$f":"+'UF1 30'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 30'!$B$56","v":{"v":0.45300146,"d":"45.30%"}},{"$f":"+G83","v":{"v":0.45300146,"d":"45.30%"}},{"$f":"+'UF1 30'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 30'!$B$95","v":{"v":0.46029146,"d":"46.03%"}},{"$f":"+J83","v":{"v":0.46029146,"d":"46.03%"}},{"$f":"+'UF1 30'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF1 30'!$B$134","v":{"v":0.4779779600000001,"d":"47.80%"}},{"$f":"+M83","v":{"v":0.4779779600000001,"d":"47.80%"}}]
["Unifor Unit 1","L2",{"$f":"+'UF1 30'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 30'!$B$18","v":{"v":0.42096555999999996,"d":"42.10%"}},{"$f":"+D84","v":{"v":0.42096555999999996,"d":"42.10%"}},{"$f":"+'UF1 30'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 30'!$B$57","v":{"v":0.41761876,"d":"41.76%"}},{"$f":"+G84","v":{"v":0.41761876,"d":"41.76%"}},{"$f":"+'UF1 30'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 30'!$B$96","v":{"v":0.42345076,"d":"42.35%"}},{"$f":"+J84","v":{"v":0.42345076,"d":"42.35%"}},{"$f":"+'UF1 30'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF1 30'!$B$135","v":{"v":0.43959996,"d":"43.96%"}},{"$f":"+M84","v":{"v":0.43959996,"d":"43.96%"}}]
["Unifor Unit 1","L3",{"$f":"+'UF1 30'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 30'!$B$19","v":{"v":0.3981942933333334,"d":"39.82%"}},{"v":0.3981942933333334,"d":"39.82%"},{"$f":"+'UF1 30'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 30'!$B$58","v":{"v":0.3940302933333333,"d":"39.40%"}},{"v":0.3940302933333333,"d":"39.40%"},{"$f":"+'UF1 30'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 30'!$B$97","v":{"v":0.39889029333333337,"d":"39.89%"}},{"v":0.39889029333333337,"d":"39.89%"},{"$f":"+'UF1 30'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF1 30'!$B$136","v":{"v":0.41401462666666666,"d":"41.40%"}},{"v":0.41401462666666666,"d":"41.40%"}]
["Unifor Unit 1","L4",{"$f":"+'UF1 30'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 30'!$B$20","v":{"v":0.3819291028571428,"d":"38.19%"}},{"v":0.3819291028571428,"d":"38.19%"},{"$f":"+'UF1 30'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 30'!$B$59","v":{"v":0.3771813885714286,"d":"37.72%"}},{"v":0.3771813885714286,"d":"37.72%"},{"$f":"+'UF1 30'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 30'!$B$98","v":{"v":0.38134710285714285,"d":"38.13%"}},{"v":0.38134710285714285,"d":"38.13%"},{"$f":"+'UF1 30'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF1 30'!$B$137","v":{"v":0.3957393885714286,"d":"39.57%"}},{"v":0.3957393885714286,"d":"39.57%"}]
["Unifor Unit 1","L5",{"$f":"+'UF1 30'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 30'!$B$21","v":{"v":0.36973021000000006,"d":"36.97%"}},{"v":0.36973021000000006,"d":"36.97%"},{"$f":"+'UF1 30'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 30'!$B$60","v":{"v":0.36454471000000005,"d":"36.45%"}},{"v":0.36454471000000005,"d":"36.45%"},{"$f":"+'UF1 30'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 30'!$B$99","v":{"v":0.36818971000000006,"d":"36.82%"}},{"v":0.36818971000000006,"d":"36.82%"},{"$f":"+'UF1 30'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF1 30'!$B$138","v":{"v":0.38203296000000003,"d":"38.20%"}},{"v":0.38203296000000003,"d":"38.20%"}]
["Unifor Unit 1","L6",{"$f":"+'UF1 30'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 30'!$B$22","v":{"v":0.36024218222222226,"d":"36.02%"}},{"v":0.36024218222222226,"d":"36.02%"},{"$f":"+'UF1 30'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 30'!$B$61","v":{"v":0.35471618222222223,"d":"35.47%"}},{"v":0.35471618222222223,"d":"35.47%"},{"$f":"+'UF1 30'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 30'!$B$100","v":{"v":0.35795618222222225,"d":"35.80%"}},{"v":0.35795618222222225,"d":"35.80%"},{"$f":"+'UF1 30'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF1 30'!$B$139","v":{"v":0.3713724044444445,"d":"37.14%"}},{"v":0.3713724044444445,"d":"37.14%"}]
["Unifor Unit 1","L7",{"$f":"+'UF1 30'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 30'!$B$23","v":{"v":0.35265176,"d":"35.27%"}},{"v":0.35265176,"d":"35.27%"},{"$f":"+'UF1 30'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 30'!$B$62","v":{"v":0.34685336000000005,"d":"34.69%"}},{"v":0.34685336000000005,"d":"34.69%"},{"$f":"+'UF1 30'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 30'!$B$101","v":{"v":0.34976936000000003,"d":"34.98%"}},{"v":0.34976936000000003,"d":"34.98%"},{"$f":"+'UF1 30'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF1 30'!$B$140","v":{"v":0.36284396,"d":"36.28%"}},{"v":0.36284396,"d":"36.28%"}]
["Unifor Unit 1","L8",{"$f":"+'UF1 30'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 30'!$B$24","v":{"v":0.34468965018181824,"d":"34.47%"}},{"v":0.34468965018181824,"d":"34.47%"},{"$f":"+'UF1 30'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 30'!$B$63","v":{"v":0.33920682399999996,"d":"33.92%"}},{"v":0.33920682399999996,"d":"33.92%"},{"$f":"+'UF1 30'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 30'!$B$102","v":{"v":0.34240163418181824,"d":"34.24%"}},{"v":0.34240163418181824,"d":"34.24%"},{"$f":"+'UF1 30'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF1 30'!$B$141","v":{"v":0.3557406261818182,"d":"35.57%"}},{"v":0.3557406261818182,"d":"35.57%"}]
["Unifor Unit 1","L9",{"$f":"+'UF1 30'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 30'!$B$25","v":{"v":0.3379927426666666,"d":"33.80%"}},{"v":0.3379927426666666,"d":"33.80%"},{"$f":"+'UF1 30'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 30'!$B$64","v":{"v":0.33221931866666665,"d":"33.22%"}},{"v":0.33221931866666665,"d":"33.22%"},{"$f":"+'UF1 30'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 30'!$B$103","v":{"v":0.33508289466666663,"d":"33.51%"}},{"v":0.33508289466666663,"d":"33.51%"},{"$f":"+'UF1 30'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF1 30'!$B$142","v":{"v":0.3478786373333333,"d":"34.79%"}},{"v":0.3478786373333333,"d":"34.79%"}]
["Unifor Unit 1","L10",{"$f":"+'UF1 30'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 30'!$B$26","v":{"v":0.33232612861538463,"d":"33.23%"}},{"v":0.33232612861538463,"d":"33.23%"},{"$f":"+'UF1 30'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 30'!$B$65","v":{"v":0.3263621987692308,"d":"32.64%"}},{"v":0.3263621987692308,"d":"32.64%"},{"$f":"+'UF1 30'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 30'!$B$104","v":{"v":0.3290054996923077,"d":"32.90%"}},{"v":0.3290054996923077,"d":"32.90%"},{"$f":"+'UF1 30'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF1 30'!$B$143","v":{"v":0.3408169544615384,"d":"34.08%"}},{"v":0.3408169544615384,"d":"34.08%"}]
["Unifor Unit 1","L11",{"$f":"+'UF1 30'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 30'!$B$27","v":{"v":0.3274690308571429,"d":"32.75%"}},{"v":0.3274690308571429,"d":"32.75%"},{"$f":"+'UF1 30'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 30'!$B$66","v":{"v":0.32134181028571435,"d":"32.13%"}},{"v":0.32134181028571435,"d":"32.13%"},{"$f":"+'UF1 30'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 30'!$B$105","v":{"v":0.32379630400000003,"d":"32.38%"}},{"v":0.32379630400000003,"d":"32.38%"},{"$f":"+'UF1 30'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF1 30'!$B$144","v":{"v":0.33476408342857145,"d":"33.48%"}},{"v":0.33476408342857145,"d":"33.48%"}]
["Unifor Unit 1","L12",{"$f":"+'UF1 30'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 30'!$B$28","v":{"v":0.3232595461333334,"d":"32.33%"}},{"v":0.3232595461333334,"d":"32.33%"},{"$f":"+'UF1 30'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 30'!$B$67","v":{"v":0.31699080693333337,"d":"31.70%"}},{"v":0.31699080693333337,"d":"31.70%"},{"$f":"+'UF1 30'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 30'!$B$106","v":{"v":0.31928166773333333,"d":"31.93%"}},{"v":0.31928166773333333,"d":"31.93%"},{"$f":"+'UF1 30'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF1 30'!$B$145","v":{"v":0.32951826186666666,"d":"32.95%"}},{"v":0.32951826186666666,"d":"32.95%"}]
["Unifor Unit 1","L13",{"$f":"+'UF1 30'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 30'!$B$29","v":{"v":0.31957624700000004,"d":"31.96%"}},{"v":0.31957624700000004,"d":"31.96%"},{"$f":"+'UF1 30'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 30'!$B$68","v":{"v":0.31318367900000005,"d":"31.32%"}},{"v":0.31318367900000005,"d":"31.32%"},{"$f":"+'UF1 30'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 30'!$B$107","v":{"v":0.31533136100000003,"d":"31.53%"}},{"v":0.31533136100000003,"d":"31.53%"},{"$f":"+'UF1 30'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF1 30'!$B$146","v":{"v":0.324928168,"d":"32.49%"}},{"v":0.324928168,"d":"32.49%"}]
["Unifor Unit 1","L14",{"$f":"+'UF1 30'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 30'!$B$30","v":{"v":0.31632627717647066,"d":"31.63%"}},{"v":0.31632627717647066,"d":"31.63%"},{"$f":"+'UF1 30'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 30'!$B$69","v":{"v":0.30982444847058827,"d":"30.98%"}},{"v":0.30982444847058827,"d":"30.98%"},{"$f":"+'UF1 30'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 30'!$B$108","v":{"v":0.3118457962352941,"d":"31.18%"}},{"v":0.3118457962352941,"d":"31.18%"},{"$f":"+'UF1 30'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF1 30'!$B$147","v":{"v":0.3208780851764706,"d":"32.09%"}},{"v":0.3208780851764706,"d":"32.09%"}]
["Unifor Unit 1","L15",{"$f":"+'UF1 30'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 30'!$B$31","v":{"v":0.3133574151111111,"d":"31.34%"}},{"v":0.3133574151111111,"d":"31.34%"},{"$f":"+'UF1 30'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 30'!$B$70","v":{"v":0.3068384657777778,"d":"30.68%"}},{"v":0.3068384657777778,"d":"30.68%"},{"$f":"+'UF1 30'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 30'!$B$109","v":{"v":0.3087475164444444,"d":"30.87%"}},{"v":0.3087475164444444,"d":"30.87%"},{"$f":"+'UF1 30'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF1 30'!$B$148","v":{"v":0.3172780115555556,"d":"31.73%"}},{"v":0.3172780115555556,"d":"31.73%"}]
["Unifor Unit 1","L16",{"$f":"+'UF1 30'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 30'!$B$32","v":{"v":0.3105873806315789,"d":"31.06%"}},{"v":0.3105873806315789,"d":"31.06%"},{"$f":"+'UF1 30'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 30'!$B$71","v":{"v":0.30401142863157893,"d":"30.40%"}},{"v":0.30401142863157893,"d":"30.40%"},{"$f":"+'UF1 30'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 30'!$B$110","v":{"v":0.30593368715789476,"d":"30.59%"}},{"v":0.30593368715789476,"d":"30.59%"},{"$f":"+'UF1 30'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF1 30'!$B$149","v":{"v":0.31405689305263157,"d":"31.41%"}},{"v":0.31405689305263157,"d":"31.41%"}]
["Unifor Unit 1","L17",{"$f":"+'UF1 30'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 30'!$B$33","v":{"v":0.3080943496,"d":"30.81%"}},{"v":0.3080943496,"d":"30.81%"},{"$f":"+'UF1 30'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 30'!$B$72","v":{"v":0.3014346952,"d":"30.14%"}},{"v":0.3014346952,"d":"30.14%"},{"$f":"+'UF1 30'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 30'!$B$111","v":{"v":0.3032608408,"d":"30.33%"}},{"v":0.3032608408,"d":"30.33%"},{"$f":"+'UF1 30'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF1 30'!$B$150","v":{"v":0.3110498864,"d":"31.10%"}},{"v":0.3110498864,"d":"31.10%"}]
["Unifor Unit 1","L18",{"$f":"+'UF1 30'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 30'!$B$34","v":{"v":0.3057231900952381,"d":"30.57%"}},{"v":0.3057231900952381,"d":"30.57%"},{"$f":"+'UF1 30'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 30'!$B$73","v":{"v":0.2989878049523809,"d":"29.90%"}},{"v":0.2989878049523809,"d":"29.90%"},{"$f":"+'UF1 30'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 30'!$B$112","v":{"v":0.30072699123809526,"d":"30.07%"}},{"v":0.30072699123809526,"d":"30.07%"},{"$f":"+'UF1 30'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF1 30'!$B$151","v":{"v":0.3081451299047619,"d":"30.81%"}},{"v":0.3081451299047619,"d":"30.81%"}]
["Unifor Unit 1","L19",{"$f":"+'UF1 30'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 30'!$B$35","v":{"v":0.3035675905454545,"d":"30.36%"}},{"v":0.3035675905454545,"d":"30.36%"},{"$f":"+'UF1 30'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 30'!$B$74","v":{"v":0.29676335927272723,"d":"29.68%"}},{"v":0.29676335927272723,"d":"29.68%"},{"$f":"+'UF1 30'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 30'!$B$113","v":{"v":0.2984234916363636,"d":"29.84%"}},{"v":0.2984234916363636,"d":"29.84%"},{"$f":"+'UF1 30'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF1 30'!$B$152","v":{"v":0.30550444218181816,"d":"30.55%"}},{"v":0.30550444218181816,"d":"30.55%"}]
["Unifor Unit 1","L20",{"$f":"+'UF1 30'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 30'!$B$36","v":{"v":0.3015994344347826,"d":"30.16%"}},{"v":0.3015994344347826,"d":"30.16%"},{"$f":"+'UF1 30'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 30'!$B$75","v":{"v":0.2947323436521739,"d":"29.47%"}},{"v":0.2947323436521739,"d":"29.47%"},{"$f":"+'UF1 30'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 30'!$B$114","v":{"v":0.2963202963478261,"d":"29.63%"}},{"v":0.2963202963478261,"d":"29.63%"},{"$f":"+'UF1 30'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF1 30'!$B$153","v":{"v":0.30309337947826087,"d":"30.31%"}},{"v":0.30309337947826087,"d":"30.31%"}]
["Unifor Unit 1","L21",{"$f":"+'UF1 30'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 30'!$B$37","v":{"v":0.2997952913333333,"d":"29.98%"}},{"v":0.2997952913333333,"d":"29.98%"},{"$f":"+'UF1 30'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 30'!$B$76","v":{"v":0.2928705793333333,"d":"29.29%"}},{"v":0.2928705793333333,"d":"29.29%"},{"$f":"+'UF1 30'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 30'!$B$115","v":{"v":0.29439236733333335,"d":"29.44%"}},{"v":0.29439236733333335,"d":"29.44%"},{"$f":"+'UF1 30'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF1 30'!$B$154","v":{"v":0.3008832386666666,"d":"30.09%"}},{"v":0.3008832386666666,"d":"30.09%"}]
["Unifor Unit 1","L22",{"$f":"+'UF1 30'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 30'!$B$38","v":{"v":0.29813547968,"d":"29.81%"}},{"v":0.29813547968,"d":"29.81%"},{"$f":"+'UF1 30'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 30'!$B$77","v":{"v":0.29115775616,"d":"29.12%"}},{"v":0.29115775616,"d":"29.12%"},{"$f":"+'UF1 30'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 30'!$B$116","v":{"v":0.29261867264,"d":"29.26%"}},{"v":0.29261867264,"d":"29.26%"},{"$f":"+'UF1 30'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF1 30'!$B$155","v":{"v":0.29884990912,"d":"29.88%"}},{"v":0.29884990912,"d":"29.88%"}]
["Unifor Unit 1","L23",{"$f":"+'UF1 30'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 30'!$B$39","v":{"v":0.29660334584615383,"d":"29.66%"}},{"v":0.29660334584615383,"d":"29.66%"},{"$f":"+'UF1 30'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 30'!$B$78","v":{"v":0.2895766886153846,"d":"28.96%"}},{"v":0.2895766886153846,"d":"28.96%"},{"$f":"+'UF1 30'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 30'!$B$117","v":{"v":0.290981416,"d":"29.10%"}},{"v":0.290981416,"d":"29.10%"},{"$f":"+'UF1 30'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF1 30'!$B$156","v":{"v":0.2969729895384615,"d":"29.70%"}},{"v":0.2969729895384615,"d":"29.70%"}]
["Unifor Unit 1","L24",{"$f":"+'UF1 30'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 30'!$B$40","v":{"v":0.2951847034074074,"d":"29.52%"}},{"v":0.2951847034074074,"d":"29.52%"},{"$f":"+'UF1 30'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 30'!$B$79","v":{"v":0.28811273718518515,"d":"28.81%"}},{"v":0.28811273718518515,"d":"28.81%"},{"$f":"+'UF1 30'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 30'!$B$118","v":{"v":0.2894654376296296,"d":"28.95%"}},{"v":0.2894654376296296,"d":"28.95%"},{"$f":"+'UF1 30'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF1 30'!$B$157","v":{"v":0.295235101037037,"d":"29.52%"}},{"v":0.295235101037037,"d":"29.52%"}]
["Unifor Unit 1","L25",{"$f":"+'UF1 30'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 30'!$B$41","v":{"v":0.2938673925714286,"d":"29.39%"}},{"v":0.2938673925714286,"d":"29.39%"},{"$f":"+'UF1 30'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 30'!$B$80","v":{"v":0.28675335371428573,"d":"28.68%"}},{"v":0.28675335371428573,"d":"28.68%"},{"$f":"+'UF1 30'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 30'!$B$119","v":{"v":0.28805774342857143,"d":"28.81%"}},{"v":0.28805774342857143,"d":"28.81%"},{"$f":"+'UF1 30'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF1 30'!$B$158","v":{"v":0.2936213474285714,"d":"29.36%"}},{"v":0.2936213474285714,"d":"29.36%"}]
["Unifor Unit 1","L26",{"$f":"+'UF1 30'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 30'!$B$42","v":{"v":0.2926409307586207,"d":"29.26%"}},{"v":0.2926409307586207,"d":"29.26%"},{"$f":"+'UF1 30'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 30'!$B$81","v":{"v":0.2854877208275862,"d":"28.55%"}},{"v":0.2854877208275862,"d":"28.55%"},{"$f":"+'UF1 30'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 30'!$B$120","v":{"v":0.2867471315862069,"d":"28.67%"}},{"v":0.2867471315862069,"d":"28.67%"},{"$f":"+'UF1 30'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF1 30'!$B$159","v":{"v":0.29211888717241374,"d":"29.21%"}},{"v":0.29211888717241374,"d":"29.21%"}]
["Unifor Unit 1","L27",{"$f":"+'UF1 30'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 30'!$B$43","v":{"v":0.29149623306666667,"d":"29.15%"}},{"v":0.29149623306666667,"d":"29.15%"},{"$f":"+'UF1 30'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 30'!$B$82","v":{"v":0.28430646346666666,"d":"28.43%"}},{"v":0.28430646346666666,"d":"28.43%"},{"$f":"+'UF1 30'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 30'!$B$121","v":{"v":0.28552389386666666,"d":"28.55%"}},{"v":0.28552389386666666,"d":"28.55%"},{"$f":"+'UF1 30'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF1 30'!$B$160","v":{"v":0.2907165909333333,"d":"29.07%"}},{"v":0.2907165909333333,"d":"29.07%"}]
["Unifor Unit 1","L28",{"$f":"+'UF1 30'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 30'!$B$44","v":{"v":0.2904253868387097,"d":"29.04%"}},{"v":0.2904253868387097,"d":"29.04%"},{"$f":"+'UF1 30'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 30'!$B$83","v":{"v":0.2832014162580645,"d":"28.32%"}},{"v":0.2832014162580645,"d":"28.32%"},{"$f":"+'UF1 30'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 30'!$B$122","v":{"v":0.2843795747096774,"d":"28.44%"}},{"v":0.2843795747096774,"d":"28.44%"},{"$f":"+'UF1 30'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF1 30'!$B$161","v":{"v":0.28940476541935484,"d":"28.94%"}},{"v":0.28940476541935484,"d":"28.94%"}]
["Unifor Unit 1","L29",{"$f":"+'UF1 30'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 30'!$B$45","v":{"v":0.28942146850000006,"d":"28.94%"}},{"v":0.28942146850000006,"d":"28.94%"},{"$f":"+'UF1 30'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 30'!$B$84","v":{"v":0.2821654345,"d":"28.22%"}},{"v":0.2821654345,"d":"28.22%"},{"$f":"+'UF1 30'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 30'!$B$123","v":{"v":0.2833067755,"d":"28.33%"}},{"v":0.2833067755,"d":"28.33%"},{"$f":"+'UF1 30'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF1 30'!$B$162","v":{"v":0.28817492899999997,"d":"28.82%"}},{"v":0.28817492899999997,"d":"28.82%"}]
["Unifor Unit 1","L30",{"$f":"+'UF1 30'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 30'!$B$46","v":{"v":0.28847839369696976,"d":"28.85%"}},{"v":0.28847839369696976,"d":"28.85%"},{"$f":"+'UF1 30'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 30'!$B$85","v":{"v":0.2811922395151515,"d":"28.12%"}},{"v":0.2811922395151515,"d":"28.12%"},{"$f":"+'UF1 30'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 30'!$B$124","v":{"v":0.28229899442424244,"d":"28.23%"}},{"v":0.28229899442424244,"d":"28.23%"},{"$f":"+'UF1 30'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF1 30'!$B$163","v":{"v":0.2870196281212121,"d":"28.70%"}},{"v":0.2870196281212121,"d":"28.70%"}]
["Unifor Unit 1","L31",{"$f":"+'UF1 30'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 30'!$B$47","v":{"v":0.287590793882353,"d":"28.76%"}},{"v":0.287590793882353,"d":"28.76%"},{"$f":"+'UF1 30'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 30'!$B$86","v":{"v":0.28027629129411763,"d":"28.03%"}},{"v":0.28027629129411763,"d":"28.03%"},{"$f":"+'UF1 30'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 30'!$B$125","v":{"v":0.2813504945882353,"d":"28.14%"}},{"v":0.2813504945882353,"d":"28.14%"},{"$f":"+'UF1 30'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF1 30'!$B$164","v":{"v":0.28593228611764704,"d":"28.59%"}},{"v":0.28593228611764704,"d":"28.59%"}]
["Unifor Unit 1","L32",{"$f":"+'UF1 30'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 30'!$B$48","v":{"v":0.2867539140571429,"d":"28.68%"}},{"v":0.2867539140571429,"d":"28.68%"},{"$f":"+'UF1 30'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 30'!$B$87","v":{"v":0.27941268297142857,"d":"27.94%"}},{"v":0.27941268297142857,"d":"27.94%"},{"$f":"+'UF1 30'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 30'!$B$126","v":{"v":0.28045619474285716,"d":"28.05%"}},{"v":0.28045619474285716,"d":"28.05%"},{"$f":"+'UF1 30'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF1 30'!$B$165","v":{"v":0.28490707794285713,"d":"28.49%"}},{"v":0.28490707794285713,"d":"28.49%"}]
["Unifor Unit 1","L33",{"$f":"+'UF1 30'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 30'!$B$49","v":{"v":0.2859635275555556,"d":"28.60%"}},{"v":0.2859635275555556,"d":"28.60%"},{"$f":"+'UF1 30'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 30'!$B$88","v":{"v":0.27859705288888886,"d":"27.86%"}},{"v":0.27859705288888886,"d":"27.86%"},{"$f":"+'UF1 30'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 30'!$B$127","v":{"v":0.2796115782222222,"d":"27.96%"}},{"v":0.2796115782222222,"d":"27.96%"},{"$f":"+'UF1 30'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF1 30'!$B$166","v":{"v":0.28393882577777774,"d":"28.39%"}},{"v":0.28393882577777774,"d":"28.39%"}]
["Unifor Unit 1","L34",{"$f":"+'UF1 30'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 30'!$B$50","v":{"v":0.2852158646486487,"d":"28.52%"}},{"v":0.2852158646486487,"d":"28.52%"},{"$f":"+'UF1 30'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 30'!$B$89","v":{"v":0.27782551091891894,"d":"27.78%"}},{"v":0.27782551091891894,"d":"27.78%"},{"$f":"+'UF1 30'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 30'!$B$128","v":{"v":0.27881261664864865,"d":"27.88%"}},{"v":0.27881261664864865,"d":"27.88%"},{"$f":"+'UF1 30'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF1 30'!$B$167","v":{"v":0.28302291156756754,"d":"28.30%"}},{"v":0.28302291156756754,"d":"28.30%"}]
["Unifor Unit 1","L35",{"$f":"+'UF1 30'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 30'!$B$51","v":{"v":0.2845075524210527,"d":"28.45%"}},{"v":0.2845075524210527,"d":"28.45%"},{"$f":"+'UF1 30'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 30'!$B$90","v":{"v":0.2770945764210526,"d":"27.71%"}},{"v":0.2770945764210526,"d":"27.71%"},{"$f":"+'UF1 30'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 30'!$B$129","v":{"v":0.2780557056842105,"d":"27.81%"}},{"v":0.2780557056842105,"d":"27.81%"},{"$f":"+'UF1 30'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF1 30'!$B$168","v":{"v":0.28215520336842104,"d":"28.22%"}},{"v":0.28215520336842104,"d":"28.22%"}]
["Unifor Unit 1","L36",{"$f":"+'UF1 30'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 30'!$B$52","v":{"v":0.2838355638974359,"d":"28.38%"}},{"v":0.2838355638974359,"d":"28.38%"},{"$f":"+'UF1 30'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 30'!$B$91","v":{"v":0.2764011257435897,"d":"27.64%"}},{"v":0.2764011257435897,"d":"27.64%"},{"$f":"+'UF1 30'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 30'!$B$130","v":{"v":0.2773376106666667,"d":"27.73%"}},{"v":0.2773376106666667,"d":"27.73%"},{"$f":"+'UF1 30'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF1 30'!$B$169","v":{"v":0.281331993025641,"d":"28.13%"}},{"v":0.281331993025641,"d":"28.13%"}]
["Unifor Unit 1","L37",{"$f":"+'UF1 30'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 30'!$B$53","v":{"v":0.2830077548,"d":"28.30%"}},{"v":0.2830077548,"d":"28.30%"},{"$f":"+'UF1 30'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 30'!$B$92","v":{"v":0.2757423476,"d":"27.57%"}},{"v":0.2757423476,"d":"27.57%"},{"$f":"+'UF1 30'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 30'!$B$131","v":{"v":0.2766554204,"d":"27.67%"}},{"v":0.2766554204,"d":"27.67%"},{"$f":"+'UF1 30'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF1 30'!$B$170","v":{"v":0.2805499432,"d":"28.05%"}},{"v":0.2805499432,"d":"28.05%"}]
["Unifor Unit 1","L38",{"$f":"+C119","v":{"v":200000,"d":"200,000"}},{"$f":"+D119","v":{"v":0.2830077548,"d":"28.30%"}},{"v":0.2830077548,"d":"28.30%"},{"$f":"+F119","v":{"v":200000,"d":"200,000"}},{"$f":"+G119","v":{"v":0.2757423476,"d":"27.57%"}},{"v":0.2757423476,"d":"27.57%"},{"$f":"+I119","v":{"v":200000,"d":"200,000"}},{"$f":"+J119","v":{"v":0.2766554204,"d":"27.67%"}},{"v":0.2766554204,"d":"27.67%"},{"$f":"+L119","v":{"v":200000,"d":"200,000"}},{"$f":"+M119","v":{"v":0.2805499432,"d":"28.05%"}},{"v":0.2805499432,"d":"28.05%"}]
["Unifor Unit 1","L39",{"$f":"+C120","v":{"v":200000,"d":"200,000"}},{"v":0.2830077548,"d":"28.30%"},{"v":0.2830077548,"d":"28.30%"},{"$f":"+F120","v":{"v":200000,"d":"200,000"}},{"v":0.2757423476,"d":"27.57%"},{"v":0.2757423476,"d":"27.57%"},{"$f":"+I120","v":{"v":200000,"d":"200,000"}},{"v":0.2766554204,"d":"27.67%"},{"v":0.2766554204,"d":"27.67%"},{"$f":"+L120","v":{"v":200000,"d":"200,000"}},{"v":0.2805499432,"d":"28.05%"},{"v":0.2805499432,"d":"28.05%"}]
["Unifor Unit 1","L40",{"v":200000,"d":"200,000"},{"v":0.2830077548,"d":"28.30%"},{"v":0.2830077548,"d":"28.30%"},{"v":200000,"d":"200,000"},{"v":0.2757423476,"d":"27.57%"},{"v":0.2757423476,"d":"27.57%"},{"v":200000,"d":"200,000"},{"v":0.2766554204,"d":"27.67%"},{"v":0.2766554204,"d":"27.67%"},{"v":200000,"d":"200,000"},{"v":0.2805499432,"d":"28.05%"},{"v":0.2805499432,"d":"28.05%"}]
["Clinical Faculty","L1",{"$f":"+'CFA All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$17","v":{"v":0.36108558,"d":"36.11%"}},{"$f":"+D123","v":{"v":0.36108558,"d":"36.11%"}},{"$f":"+'CFA All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$56","v":{"v":0.36402390000000007,"d":"36.40%"}},{"$f":"+G123","v":{"v":0.36402390000000007,"d":"36.40%"}},{"$f":"+'CFA All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$95","v":{"v":0.37212174000000003,"d":"37.21%"}},{"$f":"+J123","v":{"v":0.37212174000000003,"d":"37.21%"}},{"$f":"+'CFA All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CFA All Funds'!$B$134","v":{"v":0.39084558,"d":"39.08%"}},{"$f":"+M123","v":{"v":0.39084558,"d":"39.08%"}}]
["Clinical Faculty","L2",{"$f":"+'CFA All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$18","v":{"v":0.320965056,"d":"32.10%"}},{"$f":"+D124","v":{"v":0.320965056,"d":"32.10%"}},{"$f":"+'CFA All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$57","v":{"v":0.322541712,"d":"32.25%"}},{"$f":"+G124","v":{"v":0.322541712,"d":"32.25%"}},{"$f":"+'CFA All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$96","v":{"v":0.329019984,"d":"32.90%"}},{"$f":"+J124","v":{"v":0.329019984,"d":"32.90%"}},{"$f":"+'CFA All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CFA All Funds'!$B$135","v":{"v":0.34599905599999997,"d":"34.60%"}},{"$f":"+M124","v":{"v":0.34599905599999997,"d":"34.60%"}}]
["Clinical Faculty","L3",{"$f":"+'CFA All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$19","v":{"v":0.29421804,"d":"29.42%"}},{"v":0.29421804,"d":"29.42%"},{"$f":"+'CFA All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$58","v":{"v":0.29488692000000005,"d":"29.49%"}},{"v":0.29488692000000005,"d":"29.49%"},{"$f":"+'CFA All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$97","v":{"v":0.30028548000000005,"d":"30.03%"}},{"v":0.30028548000000005,"d":"30.03%"},{"$f":"+'CFA All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CFA All Funds'!$B$136","v":{"v":0.3161013733333333,"d":"31.61%"}},{"v":0.3161013733333333,"d":"31.61%"}]
["Clinical Faculty","L4",{"$f":"+'CFA All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$20","v":{"v":0.2751130285714286,"d":"27.51%"}},{"v":0.2751130285714286,"d":"27.51%"},{"$f":"+'CFA All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$59","v":{"v":0.2751334971428571,"d":"27.51%"}},{"v":0.2751334971428571,"d":"27.51%"},{"$f":"+'CFA All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$98","v":{"v":0.27976083428571424,"d":"27.98%"}},{"v":0.27976083428571424,"d":"27.98%"},{"$f":"+'CFA All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CFA All Funds'!$B$137","v":{"v":0.2947458857142857,"d":"29.47%"}},{"v":0.2947458857142857,"d":"29.47%"}]
["Clinical Faculty","L5",{"$f":"+'CFA All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$21","v":{"v":0.26078427000000004,"d":"26.08%"}},{"v":0.26078427000000004,"d":"26.08%"},{"$f":"+'CFA All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$60","v":{"v":0.26031843000000005,"d":"26.03%"}},{"v":0.26031843000000005,"d":"26.03%"},{"$f":"+'CFA All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$99","v":{"v":0.26436735000000006,"d":"26.44%"}},{"v":0.26436735000000006,"d":"26.44%"},{"$f":"+'CFA All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CFA All Funds'!$B$138","v":{"v":0.27872927000000003,"d":"27.87%"}},{"v":0.27872927000000003,"d":"27.87%"}]
["Clinical Faculty","L6",{"$f":"+'CFA All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$22","v":{"v":0.24963968000000003,"d":"24.96%"}},{"v":0.24963968000000003,"d":"24.96%"},{"$f":"+'CFA All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$61","v":{"v":0.2487956,"d":"24.88%"}},{"v":0.2487956,"d":"24.88%"},{"$f":"+'CFA All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$100","v":{"v":0.25239464000000006,"d":"25.24%"}},{"v":0.25239464000000006,"d":"25.24%"},{"$f":"+'CFA All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CFA All Funds'!$B$139","v":{"v":0.26627190222222225,"d":"26.63%"}},{"v":0.26627190222222225,"d":"26.63%"}]
["Clinical Faculty","L7",{"$f":"+'CFA All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$23","v":{"v":0.240724008,"d":"24.07%"}},{"v":0.240724008,"d":"24.07%"},{"$f":"+'CFA All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$62","v":{"v":0.239577336,"d":"23.96%"}},{"v":0.239577336,"d":"23.96%"},{"$f":"+'CFA All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$101","v":{"v":0.24281647200000003,"d":"24.28%"}},{"v":0.24281647200000003,"d":"24.28%"},{"$f":"+'CFA All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CFA All Funds'!$B$140","v":{"v":0.256306008,"d":"25.63%"}},{"v":0.256306008,"d":"25.63%"}]
["Clinical Faculty","L8",{"$f":"+'CFA All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$24","v":{"v":0.2315965210909091,"d":"23.16%"}},{"v":0.2315965210909091,"d":"23.16%"},{"$f":"+'CFA All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$63","v":{"v":0.23082180218181816,"d":"23.08%"}},{"v":0.23082180218181816,"d":"23.08%"},{"$f":"+'CFA All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$102","v":{"v":0.23431037236363636,"d":"23.43%"}},{"v":0.23431037236363636,"d":"23.43%"},{"$f":"+'CFA All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CFA All Funds'!$B$141","v":{"v":0.2480265789090909,"d":"24.80%"}},{"v":0.2480265789090909,"d":"24.80%"}]
["Clinical Faculty","L9",{"$f":"+'CFA All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$25","v":{"v":0.22028654100000003,"d":"22.03%"}},{"v":0.22028654100000003,"d":"22.03%"},{"$f":"+'CFA All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$64","v":{"v":0.22015038200000003,"d":"22.02%"}},{"v":0.22015038200000003,"d":"22.02%"},{"$f":"+'CFA All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$103","v":{"v":0.22422736300000004,"d":"22.42%"}},{"v":0.22422736300000004,"d":"22.42%"},{"$f":"+'CFA All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CFA All Funds'!$B$142","v":{"v":0.23831301066666669,"d":"23.83%"}},{"v":0.23831301066666669,"d":"23.83%"}]
["Clinical Faculty","L10",{"$f":"+'CFA All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$26","v":{"v":0.21071655784615387,"d":"21.07%"}},{"v":0.21071655784615387,"d":"21.07%"},{"$f":"+'CFA All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$65","v":{"v":0.21037164184615387,"d":"21.04%"}},{"v":0.21037164184615387,"d":"21.04%"},{"$f":"+'CFA All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$104","v":{"v":0.21413500892307694,"d":"21.41%"}},{"v":0.21413500892307694,"d":"21.41%"},{"$f":"+'CFA All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CFA All Funds'!$B$143","v":{"v":0.22713714523076925,"d":"22.71%"}},{"v":0.22713714523076925,"d":"22.71%"}]
["Clinical Faculty","L11",{"$f":"+'CFA All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$27","v":{"v":0.20251371514285715,"d":"20.25%"}},{"v":0.20251371514285715,"d":"20.25%"},{"$f":"+'CFA All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$66","v":{"v":0.2019898645714286,"d":"20.20%"}},{"v":0.2019898645714286,"d":"20.20%"},{"$f":"+'CFA All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$105","v":{"v":0.20548441971428572,"d":"20.55%"}},{"v":0.20548441971428572,"d":"20.55%"},{"$f":"+'CFA All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CFA All Funds'!$B$144","v":{"v":0.217557832,"d":"21.76%"}},{"v":0.217557832,"d":"21.76%"}]
["Clinical Faculty","L12",{"$f":"+'CFA All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$28","v":{"v":0.1954045848,"d":"19.54%"}},{"v":0.1954045848,"d":"19.54%"},{"$f":"+'CFA All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$67","v":{"v":0.1947256576,"d":"19.47%"}},{"v":0.1947256576,"d":"19.47%"},{"$f":"+'CFA All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$106","v":{"v":0.1979872424,"d":"19.80%"}},{"v":0.1979872424,"d":"19.80%"},{"$f":"+'CFA All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CFA All Funds'!$B$145","v":{"v":0.20925576053333333,"d":"20.93%"}},{"v":0.20925576053333333,"d":"20.93%"}]
["Clinical Faculty","L13",{"$f":"+'CFA All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$29","v":{"v":0.18918409575,"d":"18.92%"}},{"v":0.18918409575,"d":"18.92%"},{"$f":"+'CFA All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$68","v":{"v":0.1883694765,"d":"18.84%"}},{"v":0.1883694765,"d":"18.84%"},{"$f":"+'CFA All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$107","v":{"v":0.19142721225,"d":"19.14%"}},{"v":0.19142721225,"d":"19.14%"},{"$f":"+'CFA All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CFA All Funds'!$B$146","v":{"v":0.20199144799999996,"d":"20.20%"}},{"v":0.20199144799999996,"d":"20.20%"}]
["Clinical Faculty","L14",{"$f":"+'CFA All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$30","v":{"v":0.1836954289411765,"d":"18.37%"}},{"v":0.1836954289411765,"d":"18.37%"},{"$f":"+'CFA All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$69","v":{"v":0.18276108141176473,"d":"18.28%"}},{"v":0.18276108141176473,"d":"18.28%"},{"$f":"+'CFA All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$108","v":{"v":0.1856389503529412,"d":"18.56%"}},{"v":0.1856389503529412,"d":"18.56%"},{"$f":"+'CFA All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CFA All Funds'!$B$147","v":{"v":0.19558176047058823,"d":"19.56%"}},{"v":0.19558176047058823,"d":"19.56%"}]
["Clinical Faculty","L15",{"$f":"+'CFA All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$31","v":{"v":0.17873661400000002,"d":"17.87%"}},{"v":0.17873661400000002,"d":"17.87%"},{"$f":"+'CFA All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$70","v":{"v":0.17777584133333335,"d":"17.78%"}},{"v":0.17777584133333335,"d":"17.78%"},{"$f":"+'CFA All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$109","v":{"v":0.1804938286666667,"d":"18.05%"}},{"v":0.1804938286666667,"d":"18.05%"},{"$f":"+'CFA All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CFA All Funds'!$B$148","v":{"v":0.18988426044444442,"d":"18.99%"}},{"v":0.18988426044444442,"d":"18.99%"}]
["Clinical Faculty","L16",{"$f":"+'CFA All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$32","v":{"v":0.17418609536842108,"d":"17.42%"}},{"v":0.17418609536842108,"d":"17.42%"},{"$f":"+'CFA All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$71","v":{"v":0.1731599949473684,"d":"17.32%"}},{"v":0.1731599949473684,"d":"17.32%"},{"$f":"+'CFA All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$110","v":{"v":0.17584861452631584,"d":"17.58%"}},{"v":0.17584861452631584,"d":"17.58%"},{"$f":"+'CFA All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CFA All Funds'!$B$149","v":{"v":0.18478649726315788,"d":"18.48%"}},{"v":0.18478649726315788,"d":"18.48%"}]
["Clinical Faculty","L17",{"$f":"+'CFA All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$33","v":{"v":0.1700906286,"d":"17.01%"}},{"v":0.1700906286,"d":"17.01%"},{"$f":"+'CFA All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$72","v":{"v":0.1689733332,"d":"16.90%"}},{"v":0.1689733332,"d":"16.90%"},{"$f":"+'CFA All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$111","v":{"v":0.17152752180000003,"d":"17.15%"}},{"v":0.17152752180000003,"d":"17.15%"},{"$f":"+'CFA All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CFA All Funds'!$B$150","v":{"v":0.1800905104,"d":"18.01%"}},{"v":0.1800905104,"d":"18.01%"}]
["Clinical Faculty","L18",{"$f":"+'CFA All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$34","v":{"v":0.16626964628571428,"d":"16.63%"}},{"v":0.16626964628571428,"d":"16.63%"},{"$f":"+'CFA All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$73","v":{"v":0.1650698411428571,"d":"16.51%"}},{"v":0.1650698411428571,"d":"16.51%"},{"$f":"+'CFA All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$112","v":{"v":0.16750240171428574,"d":"16.75%"}},{"v":0.16750240171428574,"d":"16.75%"},{"$f":"+'CFA All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CFA All Funds'!$B$151","v":{"v":0.17565762895238093,"d":"17.57%"}},{"v":0.17565762895238093,"d":"17.57%"}]
["Clinical Faculty","L19",{"$f":"+'CFA All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$35","v":{"v":0.16279602599999998,"d":"16.28%"}},{"v":0.16279602599999998,"d":"16.28%"},{"$f":"+'CFA All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$74","v":{"v":0.16152121199999997,"d":"16.15%"}},{"v":0.16152121199999997,"d":"16.15%"},{"$f":"+'CFA All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$113","v":{"v":0.16384320163636368,"d":"16.38%"}},{"v":0.16384320163636368,"d":"16.38%"},{"$f":"+'CFA All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CFA All Funds'!$B$152","v":{"v":0.17162773672727272,"d":"17.16%"}},{"v":0.17162773672727272,"d":"17.16%"}]
["Clinical Faculty","L20",{"$f":"+'CFA All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$36","v":{"v":0.1596244596521739,"d":"15.96%"}},{"v":0.1596244596521739,"d":"15.96%"},{"$f":"+'CFA All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$75","v":{"v":0.1582811593043478,"d":"15.83%"}},{"v":0.1582811593043478,"d":"15.83%"},{"$f":"+'CFA All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$114","v":{"v":0.16050219286956524,"d":"16.05%"}},{"v":0.16050219286956524,"d":"16.05%"},{"$f":"+'CFA All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CFA All Funds'!$B$153","v":{"v":0.16794826991304346,"d":"16.79%"}},{"v":0.16794826991304346,"d":"16.79%"}]
["Clinical Faculty","L21",{"$f":"+'CFA All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$37","v":{"v":0.1567171905,"d":"15.67%"}},{"v":0.1567171905,"d":"15.67%"},{"$f":"+'CFA All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$76","v":{"v":0.15531111099999997,"d":"15.53%"}},{"v":0.15531111099999997,"d":"15.53%"},{"$f":"+'CFA All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$115","v":{"v":0.15743960150000003,"d":"15.74%"}},{"v":0.15743960150000003,"d":"15.74%"},{"$f":"+'CFA All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CFA All Funds'!$B$154","v":{"v":0.16457542533333333,"d":"16.46%"}},{"v":0.16457542533333333,"d":"16.46%"}]
["Clinical Faculty","L22",{"$f":"+'CFA All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$38","v":{"v":0.15404250288000002,"d":"15.40%"}},{"v":0.15404250288000002,"d":"15.40%"},{"$f":"+'CFA All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$77","v":{"v":0.15257866656,"d":"15.26%"}},{"v":0.15257866656,"d":"15.26%"},{"$f":"+'CFA All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$116","v":{"v":0.15462201744000004,"d":"15.46%"}},{"v":0.15462201744000004,"d":"15.46%"},{"$f":"+'CFA All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CFA All Funds'!$B$155","v":{"v":0.16147240831999998,"d":"16.15%"}},{"v":0.16147240831999998,"d":"16.15%"}]
["Clinical Faculty","L23",{"$f":"+'CFA All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$39","v":{"v":0.15157356046153847,"d":"15.16%"}},{"v":0.15157356046153847,"d":"15.16%"},{"$f":"+'CFA All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$78","v":{"v":0.15005641015384613,"d":"15.01%"}},{"v":0.15005641015384613,"d":"15.01%"},{"$f":"+'CFA All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$117","v":{"v":0.15202117061538464,"d":"15.20%"}},{"v":0.15202117061538464,"d":"15.20%"},{"$f":"+'CFA All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CFA All Funds'!$B$156","v":{"v":0.1586080849230769,"d":"15.86%"}},{"v":0.1586080849230769,"d":"15.86%"}]
["Clinical Faculty","L24",{"$f":"+'CFA All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$40","v":{"v":0.14928750266666668,"d":"14.93%"}},{"v":0.14928750266666668,"d":"14.93%"},{"$f":"+'CFA All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$79","v":{"v":0.14772098755555554,"d":"14.77%"}},{"v":0.14772098755555554,"d":"14.77%"},{"$f":"+'CFA All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$118","v":{"v":0.14961297911111113,"d":"14.96%"}},{"v":0.14961297911111113,"d":"14.96%"},{"$f":"+'CFA All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CFA All Funds'!$B$157","v":{"v":0.15595593362962962,"d":"15.60%"}},{"v":0.15595593362962962,"d":"15.60%"}]
["Clinical Faculty","L25",{"$f":"+'CFA All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$41","v":{"v":0.14716473471428573,"d":"14.72%"}},{"v":0.14716473471428573,"d":"14.72%"},{"$f":"+'CFA All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$80","v":{"v":0.14555238085714284,"d":"14.56%"}},{"v":0.14555238085714284,"d":"14.56%"},{"$f":"+'CFA All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$119","v":{"v":0.14737680128571432,"d":"14.74%"}},{"v":0.14737680128571432,"d":"14.74%"},{"$f":"+'CFA All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CFA All Funds'!$B$158","v":{"v":0.1534932217142857,"d":"15.35%"}},{"v":0.1534932217142857,"d":"15.35%"}]
["Clinical Faculty","L26",{"$f":"+'CFA All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$42","v":{"v":0.14518836455172415,"d":"14.52%"}},{"v":0.14518836455172415,"d":"14.52%"},{"$f":"+'CFA All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$81","v":{"v":0.1435333332413793,"d":"14.35%"}},{"v":0.1435333332413793,"d":"14.35%"},{"$f":"+'CFA All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$120","v":{"v":0.14529484262068967,"d":"14.53%"}},{"v":0.14529484262068967,"d":"14.53%"},{"$f":"+'CFA All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CFA All Funds'!$B$159","v":{"v":0.15120035199999998,"d":"15.12%"}},{"v":0.15120035199999998,"d":"15.12%"}]
["Clinical Faculty","L27",{"$f":"+'CFA All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$43","v":{"v":0.14334375240000002,"d":"14.33%"}},{"v":0.14334375240000002,"d":"14.33%"},{"$f":"+'CFA All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$82","v":{"v":0.14164888879999998,"d":"14.16%"}},{"v":0.14164888879999998,"d":"14.16%"},{"$f":"+'CFA All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$121","v":{"v":0.14335168120000003,"d":"14.34%"}},{"v":0.14335168120000003,"d":"14.34%"},{"$f":"+'CFA All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CFA All Funds'!$B$160","v":{"v":0.14906034026666665,"d":"14.91%"}},{"v":0.14906034026666665,"d":"14.91%"}]
["Clinical Faculty","L28",{"$f":"+'CFA All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$44","v":{"v":0.14161814748387097,"d":"14.16%"}},{"v":0.14161814748387097,"d":"14.16%"},{"$f":"+'CFA All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$83","v":{"v":0.13988602141935483,"d":"13.99%"}},{"v":0.13988602141935483,"d":"13.99%"},{"$f":"+'CFA All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$122","v":{"v":0.14153388503225808,"d":"14.15%"}},{"v":0.14153388503225808,"d":"14.15%"},{"$f":"+'CFA All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CFA All Funds'!$B$161","v":{"v":0.1470583938064516,"d":"14.71%"}},{"v":0.1470583938064516,"d":"14.71%"}]
["Clinical Faculty","L29",{"$f":"+'CFA All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$45","v":{"v":0.14000039287500002,"d":"14.00%"}},{"v":0.14000039287500002,"d":"14.00%"},{"$f":"+'CFA All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$84","v":{"v":0.13823333324999998,"d":"13.82%"}},{"v":0.13823333324999998,"d":"13.82%"},{"$f":"+'CFA All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$123","v":{"v":0.139829701125,"d":"13.98%"}},{"v":0.139829701125,"d":"13.98%"},{"$f":"+'CFA All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CFA All Funds'!$B$162","v":{"v":0.14518156899999998,"d":"14.52%"}},{"v":0.14518156899999998,"d":"14.52%"}]
["Clinical Faculty","L30",{"$f":"+'CFA All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$46","v":{"v":0.13783710521212122,"d":"13.78%"}},{"v":0.13783710521212122,"d":"13.78%"},{"$f":"+'CFA All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$85","v":{"v":0.13664474739393936,"d":"13.66%"}},{"v":0.13664474739393936,"d":"13.66%"},{"$f":"+'CFA All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$124","v":{"v":0.1382288010909091,"d":"13.82%"}},{"v":0.1382288010909091,"d":"13.82%"},{"$f":"+'CFA All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CFA All Funds'!$B$163","v":{"v":0.14341849115151514,"d":"14.34%"}},{"v":0.14341849115151514,"d":"14.34%"}]
["Clinical Faculty","L31",{"$f":"+'CFA All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$47","v":{"v":0.13565071976470588,"d":"13.57%"}},{"v":0.13565071976470588,"d":"13.57%"},{"$f":"+'CFA All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$86","v":{"v":0.13430960776470588,"d":"13.43%"}},{"v":0.13430960776470588,"d":"13.43%"},{"$f":"+'CFA All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$125","v":{"v":0.13647707164705883,"d":"13.65%"}},{"v":0.13647707164705883,"d":"13.65%"},{"$f":"+'CFA All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CFA All Funds'!$B$164","v":{"v":0.14175912376470587,"d":"14.18%"}},{"v":0.14175912376470587,"d":"14.18%"}]
["Clinical Faculty","L32",{"$f":"+'CFA All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$48","v":{"v":0.13358927062857143,"d":"13.36%"}},{"v":0.13358927062857143,"d":"13.36%"},{"$f":"+'CFA All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$87","v":{"v":0.13210790468571426,"d":"13.21%"}},{"v":0.13210790468571426,"d":"13.21%"},{"$f":"+'CFA All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$126","v":{"v":0.13421344102857144,"d":"13.42%"}},{"v":0.13421344102857144,"d":"13.42%"},{"$f":"+'CFA All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CFA All Funds'!$B$165","v":{"v":0.13975257737142857,"d":"13.98%"}},{"v":0.13975257737142857,"d":"13.98%"}]
["Clinical Faculty","L33",{"$f":"+'CFA All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$49","v":{"v":0.13164234644444445,"d":"13.16%"}},{"v":0.13164234644444445,"d":"13.16%"},{"$f":"+'CFA All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$88","v":{"v":0.13002851844444444,"d":"13.00%"}},{"v":0.13002851844444444,"d":"13.00%"},{"$f":"+'CFA All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$127","v":{"v":0.13207556766666664,"d":"13.21%"}},{"v":0.13207556766666664,"d":"13.21%"},{"$f":"+'CFA All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CFA All Funds'!$B$166","v":{"v":0.13746083911111112,"d":"13.75%"}},{"v":0.13746083911111112,"d":"13.75%"}]
["Clinical Faculty","L34",{"$f":"+'CFA All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$50","v":{"v":0.12980066140540542,"d":"12.98%"}},{"v":0.12980066140540542,"d":"12.98%"},{"$f":"+'CFA All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$89","v":{"v":0.12806153145945945,"d":"12.81%"}},{"v":0.12806153145945945,"d":"12.81%"},{"$f":"+'CFA All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$128","v":{"v":0.13005325502702703,"d":"13.01%"}},{"v":0.13005325502702703,"d":"13.01%"},{"$f":"+'CFA All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CFA All Funds'!$B$167","v":{"v":0.1352929785945946,"d":"13.53%"}},{"v":0.1352929785945946,"d":"13.53%"}]
["Clinical Faculty","L35",{"$f":"+'CFA All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$51","v":{"v":0.12805590715789475,"d":"12.81%"}},{"v":0.12805590715789475,"d":"12.81%"},{"$f":"+'CFA All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$90","v":{"v":0.12619807010526315,"d":"12.62%"}},{"v":0.12619807010526315,"d":"12.62%"},{"$f":"+'CFA All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$129","v":{"v":0.12813737989473684,"d":"12.81%"}},{"v":0.12813737989473684,"d":"12.81%"},{"$f":"+'CFA All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CFA All Funds'!$B$168","v":{"v":0.133239216,"d":"13.32%"}},{"v":0.133239216,"d":"13.32%"}]
["Clinical Faculty","L36",{"$f":"+'CFA All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$52","v":{"v":0.1264006274871795,"d":"12.64%"}},{"v":0.1264006274871795,"d":"12.64%"},{"$f":"+'CFA All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$91","v":{"v":0.12443017087179485,"d":"12.44%"}},{"v":0.12443017087179485,"d":"12.44%"},{"$f":"+'CFA All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$130","v":{"v":0.12631975476923077,"d":"12.63%"}},{"v":0.12631975476923077,"d":"12.63%"},{"$f":"+'CFA All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CFA All Funds'!$B$169","v":{"v":0.13129077456410257,"d":"13.13%"}},{"v":0.13129077456410257,"d":"13.13%"}]
["Clinical Faculty","L37",{"$f":"+'CFA All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$53","v":{"v":0.1248281118,"d":"12.48%"}},{"v":0.1248281118,"d":"12.48%"},{"$f":"+'CFA All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$92","v":{"v":0.12275066659999999,"d":"12.28%"}},{"v":0.12275066659999999,"d":"12.28%"},{"$f":"+'CFA All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$131","v":{"v":0.1245930109,"d":"12.46%"}},{"v":0.1245930109,"d":"12.46%"},{"$f":"+'CFA All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CFA All Funds'!$B$170","v":{"v":0.1294397552,"d":"12.94%"}},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Faculty","L38",{"$f":"+C159","v":{"v":200000,"d":"200,000"}},{"$f":"+D159","v":{"v":0.1248281118,"d":"12.48%"}},{"v":0.1248281118,"d":"12.48%"},{"$f":"+F159","v":{"v":200000,"d":"200,000"}},{"$f":"+G159","v":{"v":0.12275066659999999,"d":"12.28%"}},{"v":0.12275066659999999,"d":"12.28%"},{"$f":"+I159","v":{"v":200000,"d":"200,000"}},{"$f":"+J159","v":{"v":0.1245930109,"d":"12.46%"}},{"v":0.1245930109,"d":"12.46%"},{"$f":"+L159","v":{"v":200000,"d":"200,000"}},{"$f":"+M159","v":{"v":0.1294397552,"d":"12.94%"}},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Faculty","L39",{"$f":"+C160","v":{"v":200000,"d":"200,000"}},{"v":0.1248281118,"d":"12.48%"},{"v":0.1248281118,"d":"12.48%"},{"$f":"+F160","v":{"v":200000,"d":"200,000"}},{"v":0.12275066659999999,"d":"12.28%"},{"v":0.12275066659999999,"d":"12.28%"},{"$f":"+I160","v":{"v":200000,"d":"200,000"}},{"v":0.1245930109,"d":"12.46%"},{"v":0.1245930109,"d":"12.46%"},{"$f":"+L160","v":{"v":200000,"d":"200,000"}},{"v":0.1294397552,"d":"12.94%"},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Faculty","L40",{"v":200000,"d":"200,000"},{"v":0.1248281118,"d":"12.48%"},{"v":0.1248281118,"d":"12.48%"},{"v":200000,"d":"200,000"},{"v":0.12275066659999999,"d":"12.28%"},{"v":0.12275066659999999,"d":"12.28%"},{"v":200000,"d":"200,000"},{"v":0.1245930109,"d":"12.46%"},{"v":0.1245930109,"d":"12.46%"},{"v":200000,"d":"200,000"},{"v":0.1294397552,"d":"12.94%"},{"v":0.1294397552,"d":"12.94%"}]
["Clinical Fellows","L1",{"$f":"+'CLF All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$17","v":{"v":0.19264786,"d":"19.26%"}},{"$f":"+D163","v":{"v":0.19264786,"d":"19.26%"}},{"$f":"+'CLF All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$56","v":{"v":0.19481498,"d":"19.48%"}},{"$f":"+G163","v":{"v":0.19481498,"d":"19.48%"}},{"$f":"+'CLF All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$95","v":{"v":0.19891142,"d":"19.89%"}},{"$f":"+J163","v":{"v":0.19891142,"d":"19.89%"}},{"$f":"+'CLF All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLF All Funds'!$B$134","v":{"v":0.21246206,"d":"21.25%"}},{"$f":"+M163","v":{"v":0.21246206,"d":"21.25%"}}]
["Clinical Fellows","L2",{"$f":"+'CLF All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$18","v":{"v":0.17468764,"d":"17.47%"}},{"v":0.17468764,"d":"17.47%"},{"$f":"+'CLF All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$57","v":{"v":0.176171336,"d":"17.62%"}},{"v":0.176171336,"d":"17.62%"},{"$f":"+'CLF All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$96","v":{"v":0.179448488,"d":"17.94%"}},{"v":0.179448488,"d":"17.94%"},{"$f":"+'CLF All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLF All Funds'!$B$135","v":{"v":0.19228900000000002,"d":"19.23%"}},{"v":0.19228900000000002,"d":"19.23%"}]
["Clinical Fellows","L3",{"$f":"+'CLF All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$19","v":{"v":0.16271416000000002,"d":"16.27%"}},{"v":0.16271416000000002,"d":"16.27%"},{"$f":"+'CLF All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$58","v":{"v":0.16374224,"d":"16.37%"}},{"v":0.16374224,"d":"16.37%"},{"$f":"+'CLF All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$97","v":{"v":0.16647320000000002,"d":"16.65%"}},{"v":0.16647320000000002,"d":"16.65%"},{"$f":"+'CLF All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLF All Funds'!$B$136","v":{"v":0.17884029333333334,"d":"17.88%"}},{"v":0.17884029333333334,"d":"17.88%"}]
["Clinical Fellows","L4",{"$f":"+'CLF All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$20","v":{"v":0.15416167428571428,"d":"15.42%"}},{"v":0.15416167428571428,"d":"15.42%"},{"$f":"+'CLF All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$59","v":{"v":0.15486431428571426,"d":"15.49%"}},{"v":0.15486431428571426,"d":"15.49%"},{"$f":"+'CLF All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$98","v":{"v":0.15720513714285714,"d":"15.72%"}},{"v":0.15720513714285714,"d":"15.72%"},{"$f":"+'CLF All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLF All Funds'!$B$137","v":{"v":0.16923407428571427,"d":"16.92%"}},{"v":0.16923407428571427,"d":"16.92%"}]
["Clinical Fellows","L5",{"$f":"+'CLF All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$21","v":{"v":0.14774731,"d":"14.77%"}},{"v":0.14774731,"d":"14.77%"},{"$f":"+'CLF All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$60","v":{"v":0.14820587,"d":"14.82%"}},{"v":0.14820587,"d":"14.82%"},{"$f":"+'CLF All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$99","v":{"v":0.15025409,"d":"15.03%"}},{"v":0.15025409,"d":"15.03%"},{"$f":"+'CLF All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLF All Funds'!$B$138","v":{"v":0.16202940999999998,"d":"16.20%"}},{"v":0.16202940999999998,"d":"16.20%"}]
["Clinical Fellows","L6",{"$f":"+'CLF All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$22","v":{"v":0.14275836,"d":"14.28%"}},{"v":0.14275836,"d":"14.28%"},{"$f":"+'CLF All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$61","v":{"v":0.14302708,"d":"14.30%"}},{"v":0.14302708,"d":"14.30%"},{"$f":"+'CLF All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$100","v":{"v":0.14484771999999999,"d":"14.48%"}},{"v":0.14484771999999999,"d":"14.48%"},{"$f":"+'CLF All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLF All Funds'!$B$139","v":{"v":0.15642578222222223,"d":"15.64%"}},{"v":0.15642578222222223,"d":"15.64%"}]
["Clinical Fellows","L7",{"$f":"+'CLF All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$23","v":{"v":0.1387672,"d":"13.88%"}},{"v":0.1387672,"d":"13.88%"},{"$f":"+'CLF All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$62","v":{"v":0.138884048,"d":"13.89%"}},{"v":0.138884048,"d":"13.89%"},{"$f":"+'CLF All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$101","v":{"v":0.14052262399999998,"d":"14.05%"}},{"v":0.14052262399999998,"d":"14.05%"},{"$f":"+'CLF All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLF All Funds'!$B$140","v":{"v":0.15194288,"d":"15.19%"}},{"v":0.15194288,"d":"15.19%"}]
["Clinical Fellows","L8",{"$f":"+'CLF All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$24","v":{"v":0.13340181454545455,"d":"13.34%"}},{"v":0.13340181454545455,"d":"13.34%"},{"$f":"+'CLF All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$63","v":{"v":0.13410651272727273,"d":"13.41%"}},{"v":0.13410651272727273,"d":"13.41%"},{"$f":"+'CLF All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$102","v":{"v":0.13621823636363636,"d":"13.62%"}},{"v":0.13621823636363636,"d":"13.62%"},{"$f":"+'CLF All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLF All Funds'!$B$141","v":{"v":0.1481314872727273,"d":"14.81%"}},{"v":0.1481314872727273,"d":"14.81%"}]
["Clinical Fellows","L9",{"$f":"+'CLF All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$25","v":{"v":0.12453722666666665,"d":"12.45%"}},{"v":0.12453722666666665,"d":"12.45%"},{"$f":"+'CLF All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$64","v":{"v":0.12606903333333336,"d":"12.61%"}},{"v":0.12606903333333336,"d":"12.61%"},{"$f":"+'CLF All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$103","v":{"v":0.12907728000000002,"d":"12.91%"}},{"v":0.12907728000000002,"d":"12.91%"},{"$f":"+'CLF All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLF All Funds'!$B$142","v":{"v":0.14170359333333335,"d":"14.17%"}},{"v":0.14170359333333335,"d":"14.17%"}]
["Clinical Fellows","L10",{"$f":"+'CLF All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$26","v":{"v":0.11703642153846154,"d":"11.70%"}},{"v":0.11703642153846154,"d":"11.70%"},{"$f":"+'CLF All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$65","v":{"v":0.11835424307692309,"d":"11.84%"}},{"v":0.11835424307692309,"d":"11.84%"},{"$f":"+'CLF All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$104","v":{"v":0.12113108615384617,"d":"12.11%"}},{"v":0.12113108615384617,"d":"12.11%"},{"$f":"+'CLF All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLF All Funds'!$B$143","v":{"v":0.13278614461538463,"d":"13.28%"}},{"v":0.13278614461538463,"d":"13.28%"}]
["Clinical Fellows","L11",{"$f":"+'CLF All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$27","v":{"v":0.11060716,"d":"11.06%"}},{"v":0.11060716,"d":"11.06%"},{"$f":"+'CLF All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$66","v":{"v":0.11174156571428573,"d":"11.17%"}},{"v":0.11174156571428573,"d":"11.17%"},{"$f":"+'CLF All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$105","v":{"v":0.11432006285714286,"d":"11.43%"}},{"v":0.11432006285714286,"d":"11.43%"},{"$f":"+'CLF All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLF All Funds'!$B$144","v":{"v":0.12514261714285715,"d":"12.51%"}},{"v":0.12514261714285715,"d":"12.51%"}]
["Clinical Fellows","L12",{"$f":"+'CLF All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$28","v":{"v":0.10503513333333332,"d":"10.50%"}},{"v":0.10503513333333332,"d":"10.50%"},{"$f":"+'CLF All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$67","v":{"v":0.10601057866666667,"d":"10.60%"}},{"v":0.10601057866666667,"d":"10.60%"},{"$f":"+'CLF All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$106","v":{"v":0.108417176,"d":"10.84%"}},{"v":0.108417176,"d":"10.84%"},{"$f":"+'CLF All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLF All Funds'!$B$145","v":{"v":0.11851822666666667,"d":"11.85%"}},{"v":0.11851822666666667,"d":"11.85%"}]
["Clinical Fellows","L13",{"$f":"+'CLF All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$29","v":{"v":0.10015961,"d":"10.02%"}},{"v":0.10015961,"d":"10.02%"},{"$f":"+'CLF All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$68","v":{"v":0.10099596500000001,"d":"10.10%"}},{"v":0.10099596500000001,"d":"10.10%"},{"$f":"+'CLF All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$107","v":{"v":0.10325215,"d":"10.33%"}},{"v":0.10325215,"d":"10.33%"},{"$f":"+'CLF All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLF All Funds'!$B$146","v":{"v":0.112721885,"d":"11.27%"}},{"v":0.112721885,"d":"11.27%"}]
["Clinical Fellows","L14",{"$f":"+'CLF All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$30","v":{"v":0.09585767764705881,"d":"9.59%"}},{"v":0.09585767764705881,"d":"9.59%"},{"$f":"+'CLF All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$69","v":{"v":0.09657130588235296,"d":"9.66%"}},{"v":0.09657130588235296,"d":"9.66%"},{"$f":"+'CLF All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$108","v":{"v":0.09869477411764706,"d":"9.87%"}},{"v":0.09869477411764706,"d":"9.87%"},{"$f":"+'CLF All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLF All Funds'!$B$147","v":{"v":0.10760746588235295,"d":"10.76%"}},{"v":0.10760746588235295,"d":"10.76%"}]
["Clinical Fellows","L15",{"$f":"+'CLF All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$31","v":{"v":0.09195373777777778,"d":"9.20%"}},{"v":0.09195373777777778,"d":"9.20%"},{"$f":"+'CLF All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$70","v":{"v":0.09263827555555557,"d":"9.26%"}},{"v":0.09263827555555557,"d":"9.26%"},{"$f":"+'CLF All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$109","v":{"v":0.09464377333333335,"d":"9.46%"}},{"v":0.09464377333333335,"d":"9.46%"},{"$f":"+'CLF All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLF All Funds'!$B$148","v":{"v":0.10306131555555556,"d":"10.31%"}},{"v":0.10306131555555556,"d":"10.31%"}]
["Clinical Fellows","L16",{"$f":"+'CLF All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$32","v":{"v":0.08834705473684211,"d":"8.83%"}},{"v":0.08834705473684211,"d":"8.83%"},{"$f":"+'CLF All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$71","v":{"v":0.08896388000000001,"d":"8.90%"}},{"v":0.08896388000000001,"d":"8.90%"},{"$f":"+'CLF All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$110","v":{"v":0.09097750947368421,"d":"9.10%"}},{"v":0.09097750947368421,"d":"9.10%"},{"$f":"+'CLF All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLF All Funds'!$B$149","v":{"v":0.09899370736842106,"d":"9.90%"}},{"v":0.09899370736842106,"d":"9.90%"}]
["Clinical Fellows","L17",{"$f":"+'CLF All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$33","v":{"v":0.08510103999999999,"d":"8.51%"}},{"v":0.08510103999999999,"d":"8.51%"},{"$f":"+'CLF All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$72","v":{"v":0.08562452400000001,"d":"8.56%"}},{"v":0.08562452400000001,"d":"8.56%"},{"$f":"+'CLF All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$111","v":{"v":0.08753747199999999,"d":"8.75%"}},{"v":0.08753747199999999,"d":"8.75%"},{"$f":"+'CLF All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLF All Funds'!$B$150","v":{"v":0.09522486,"d":"9.52%"}},{"v":0.09522486,"d":"9.52%"}]
["Clinical Fellows","L18",{"$f":"+'CLF All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$34","v":{"v":0.08204860952380952,"d":"8.20%"}},{"v":0.08204860952380952,"d":"8.20%"},{"$f":"+'CLF All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$73","v":{"v":0.0824876419047619,"d":"8.25%"}},{"v":0.0824876419047619,"d":"8.25%"},{"$f":"+'CLF All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$112","v":{"v":0.08430949714285714,"d":"8.43%"}},{"v":0.08430949714285714,"d":"8.43%"},{"$f":"+'CLF All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLF All Funds'!$B$151","v":{"v":0.09163081904761904,"d":"9.16%"}},{"v":0.09163081904761904,"d":"9.16%"}]
["Clinical Fellows","L19",{"$f":"+'CLF All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$35","v":{"v":0.07927367272727272,"d":"7.93%"}},{"v":0.07927367272727272,"d":"7.93%"},{"$f":"+'CLF All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$74","v":{"v":0.07963593090909091,"d":"7.96%"}},{"v":0.07963593090909091,"d":"7.96%"},{"$f":"+'CLF All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$113","v":{"v":0.08137497454545455,"d":"8.14%"}},{"v":0.08137497454545455,"d":"8.14%"},{"$f":"+'CLF All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLF All Funds'!$B$152","v":{"v":0.08836350909090908,"d":"8.84%"}},{"v":0.08836350909090908,"d":"8.84%"}]
["Clinical Fellows","L20",{"$f":"+'CLF All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$36","v":{"v":0.07674003478260868,"d":"7.67%"}},{"v":0.07674003478260868,"d":"7.67%"},{"$f":"+'CLF All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$75","v":{"v":0.0770321947826087,"d":"7.70%"}},{"v":0.0770321947826087,"d":"7.70%"},{"$f":"+'CLF All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$114","v":{"v":0.07869562782608695,"d":"7.87%"}},{"v":0.07869562782608695,"d":"7.87%"},{"$f":"+'CLF All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLF All Funds'!$B$153","v":{"v":0.08538031304347825,"d":"8.54%"}},{"v":0.08538031304347825,"d":"8.54%"}]
["Clinical Fellows","L21",{"$f":"+'CLF All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$37","v":{"v":0.07441753333333333,"d":"7.44%"}},{"v":0.07441753333333333,"d":"7.44%"},{"$f":"+'CLF All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$76","v":{"v":0.07464543666666666,"d":"7.46%"}},{"v":0.07464543666666666,"d":"7.46%"},{"$f":"+'CLF All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$115","v":{"v":0.07623956,"d":"7.62%"}},{"v":0.07623956,"d":"7.62%"},{"$f":"+'CLF All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLF All Funds'!$B$154","v":{"v":0.08264571666666666,"d":"8.26%"}},{"v":0.08264571666666666,"d":"8.26%"}]
["Clinical Fellows","L22",{"$f":"+'CLF All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$38","v":{"v":0.07228083199999999,"d":"7.23%"}},{"v":0.07228083199999999,"d":"7.23%"},{"$f":"+'CLF All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$77","v":{"v":0.0724496192,"d":"7.24%"}},{"v":0.0724496192,"d":"7.24%"},{"$f":"+'CLF All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$116","v":{"v":0.0739799776,"d":"7.40%"}},{"v":0.0739799776,"d":"7.40%"},{"$f":"+'CLF All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLF All Funds'!$B$155","v":{"v":0.080129888,"d":"8.01%"}},{"v":0.080129888,"d":"8.01%"}]
["Clinical Fellows","L23",{"$f":"+'CLF All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$39","v":{"v":0.0703084923076923,"d":"7.03%"}},{"v":0.0703084923076923,"d":"7.03%"},{"$f":"+'CLF All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$78","v":{"v":0.07042271076923078,"d":"7.04%"}},{"v":0.07042271076923078,"d":"7.04%"},{"$f":"+'CLF All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$117","v":{"v":0.07189420923076922,"d":"7.19%"}},{"v":0.07189420923076922,"d":"7.19%"},{"$f":"+'CLF All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLF All Funds'!$B$156","v":{"v":0.0778075846153846,"d":"7.78%"}},{"v":0.0778075846153846,"d":"7.78%"}]
["Clinical Fellows","L24",{"$f":"+'CLF All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$40","v":{"v":0.06848225185185185,"d":"6.85%"}},{"v":0.06848225185185185,"d":"6.85%"},{"$f":"+'CLF All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$79","v":{"v":0.0685459437037037,"d":"6.85%"}},{"v":0.0685459437037037,"d":"6.85%"},{"$f":"+'CLF All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$118","v":{"v":0.06996294222222223,"d":"7.00%"}},{"v":0.06996294222222223,"d":"7.00%"},{"$f":"+'CLF All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLF All Funds'!$B$157","v":{"v":0.0756573037037037,"d":"7.57%"}},{"v":0.0756573037037037,"d":"7.57%"}]
["Clinical Fellows","L25",{"$f":"+'CLF All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$41","v":{"v":0.06678645714285714,"d":"6.68%"}},{"v":0.06678645714285714,"d":"6.68%"},{"$f":"+'CLF All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$80","v":{"v":0.06680323142857143,"d":"6.68%"}},{"v":0.06680323142857143,"d":"6.68%"},{"$f":"+'CLF All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$119","v":{"v":0.06816962285714286,"d":"6.82%"}},{"v":0.06816962285714286,"d":"6.82%"},{"$f":"+'CLF All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLF All Funds'!$B$158","v":{"v":0.07366061428571428,"d":"7.37%"}},{"v":0.07366061428571428,"d":"7.37%"}]
["Clinical Fellows","L26",{"$f":"+'CLF All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$42","v":{"v":0.06520761379310344,"d":"6.52%"}},{"$f":"+D188","v":{"v":0.06520761379310344,"d":"6.52%"}},{"$f":"+'CLF All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$81","v":{"v":0.06518070620689655,"d":"6.52%"}},{"$f":"+G188","v":{"v":0.06518070620689655,"d":"6.52%"}},{"$f":"+'CLF All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$120","v":{"v":0.06649998068965517,"d":"6.65%"}},{"$f":"+J188","v":{"v":0.06649998068965517,"d":"6.65%"}},{"$f":"+'CLF All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLF All Funds'!$B$159","v":{"v":0.0718016275862069,"d":"7.18%"}},{"$f":"+M188","v":{"v":0.0718016275862069,"d":"7.18%"}}]
["Clinical Fellows","L27",{"$f":"+'CLF All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$43","v":{"v":0.06373402666666667,"d":"6.37%"}},{"v":0.06373402666666667,"d":"6.37%"},{"$f":"+'CLF All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$82","v":{"v":0.06366634933333333,"d":"6.37%"}},{"v":0.06366634933333333,"d":"6.37%"},{"$f":"+'CLF All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$121","v":{"v":0.064941648,"d":"6.49%"}},{"v":0.064941648,"d":"6.49%"},{"$f":"+'CLF All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLF All Funds'!$B$160","v":{"v":0.07006657333333333,"d":"7.01%"}},{"v":0.07006657333333333,"d":"7.01%"}]
["Clinical Fellows","L28",{"$f":"+'CLF All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$44","v":{"v":0.06235550967741935,"d":"6.24%"}},{"v":0.06235550967741935,"d":"6.24%"},{"$f":"+'CLF All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$83","v":{"v":0.06224969290322581,"d":"6.22%"}},{"v":0.06224969290322581,"d":"6.22%"},{"$f":"+'CLF All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$122","v":{"v":0.06348385290322581,"d":"6.35%"}},{"v":0.06348385290322581,"d":"6.35%"},{"$f":"+'CLF All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLF All Funds'!$B$161","v":{"v":0.06844345806451613,"d":"6.84%"}},{"v":0.06844345806451613,"d":"6.84%"}]
["Clinical Fellows","L29",{"$f":"+'CLF All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$45","v":{"v":0.06106315,"d":"6.11%"}},{"v":0.06106315,"d":"6.11%"},{"$f":"+'CLF All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$84","v":{"v":0.0609215775,"d":"6.09%"}},{"v":0.0609215775,"d":"6.09%"},{"$f":"+'CLF All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$123","v":{"v":0.06211717,"d":"6.21%"}},{"v":0.06211717,"d":"6.21%"},{"$f":"+'CLF All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLF All Funds'!$B$162","v":{"v":0.06692178750000001,"d":"6.69%"}},{"v":0.06692178750000001,"d":"6.69%"}]
["Clinical Fellows","L30",{"$f":"+'CLF All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$46","v":{"v":0.05984911515151515,"d":"5.98%"}},{"v":0.05984911515151515,"d":"5.98%"},{"$f":"+'CLF All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$85","v":{"v":0.05967395393939394,"d":"5.97%"}},{"v":0.05967395393939394,"d":"5.97%"},{"$f":"+'CLF All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$124","v":{"v":0.06083331636363636,"d":"6.08%"}},{"v":0.06083331636363636,"d":"6.08%"},{"$f":"+'CLF All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLF All Funds'!$B$163","v":{"v":0.0654923393939394,"d":"6.55%"}},{"v":0.0654923393939394,"d":"6.55%"}]
["Clinical Fellows","L31",{"$f":"+'CLF All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$47","v":{"v":0.05870649411764706,"d":"5.87%"}},{"v":0.05870649411764706,"d":"5.87%"},{"$f":"+'CLF All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$86","v":{"v":0.05849972,"d":"5.85%"}},{"v":0.05849972,"d":"5.85%"},{"$f":"+'CLF All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$125","v":{"v":0.059624983529411764,"d":"5.96%"}},{"v":0.059624983529411764,"d":"5.96%"},{"$f":"+'CLF All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLF All Funds'!$B$164","v":{"v":0.06414697647058824,"d":"6.41%"}},{"v":0.06414697647058824,"d":"6.41%"}]
["Clinical Fellows","L32",{"$f":"+'CLF All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$48","v":{"v":0.05762916571428571,"d":"5.76%"}},{"v":0.05762916571428571,"d":"5.76%"},{"$f":"+'CLF All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$87","v":{"v":0.057392585142857146,"d":"5.74%"}},{"v":0.057392585142857146,"d":"5.74%"},{"$f":"+'CLF All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$126","v":{"v":0.05848569828571428,"d":"5.85%"}},{"v":0.05848569828571428,"d":"5.85%"},{"$f":"+'CLF All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLF All Funds'!$B$165","v":{"v":0.06287849142857144,"d":"6.29%"}},{"v":0.06287849142857144,"d":"6.29%"}]
["Clinical Fellows","L33",{"$f":"+'CLF All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$49","v":{"v":0.056611688888888886,"d":"5.66%"}},{"v":0.056611688888888886,"d":"5.66%"},{"$f":"+'CLF All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$88","v":{"v":0.056346957777777776,"d":"5.63%"}},{"v":0.056346957777777776,"d":"5.63%"},{"$f":"+'CLF All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$127","v":{"v":0.057409706666666664,"d":"5.74%"}},{"v":0.057409706666666664,"d":"5.74%"},{"$f":"+'CLF All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLF All Funds'!$B$166","v":{"v":0.061680477777777784,"d":"6.17%"}},{"v":0.061680477777777784,"d":"6.17%"}]
["Clinical Fellows","L34",{"$f":"+'CLF All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$50","v":{"v":0.055649210810810805,"d":"5.56%"}},{"v":0.055649210810810805,"d":"5.56%"},{"$f":"+'CLF All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$89","v":{"v":0.055357850810810814,"d":"5.54%"}},{"v":0.055357850810810814,"d":"5.54%"},{"$f":"+'CLF All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$128","v":{"v":0.056391876756756755,"d":"5.64%"}},{"v":0.056391876756756755,"d":"5.64%"},{"$f":"+'CLF All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLF All Funds'!$B$167","v":{"v":0.06054722162162163,"d":"6.05%"}},{"v":0.06054722162162163,"d":"6.05%"}]
["Clinical Fellows","L35",{"$f":"+'CLF All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$51","v":{"v":0.05473738947368421,"d":"5.47%"}},{"v":0.05473738947368421,"d":"5.47%"},{"$f":"+'CLF All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$90","v":{"v":0.05442080210526316,"d":"5.44%"}},{"v":0.05442080210526316,"d":"5.44%"},{"$f":"+'CLF All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$129","v":{"v":0.05542761684210526,"d":"5.54%"}},{"v":0.05542761684210526,"d":"5.54%"},{"$f":"+'CLF All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLF All Funds'!$B$168","v":{"v":0.05947361052631579,"d":"5.95%"}},{"v":0.05947361052631579,"d":"5.95%"}]
["Clinical Fellows","L36",{"$f":"+'CLF All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$52","v":{"v":0.0538723282051282,"d":"5.39%"}},{"v":0.0538723282051282,"d":"5.39%"},{"$f":"+'CLF All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$91","v":{"v":0.05353180717948718,"d":"5.35%"}},{"v":0.05353180717948718,"d":"5.35%"},{"$f":"+'CLF All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$130","v":{"v":0.054512806153846155,"d":"5.45%"}},{"v":0.054512806153846155,"d":"5.45%"},{"$f":"+'CLF All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLF All Funds'!$B$169","v":{"v":0.05845505641025642,"d":"5.85%"}},{"v":0.05845505641025642,"d":"5.85%"}]
["Clinical Fellows","L37",{"$f":"+'CLF All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$53","v":{"v":0.05305052,"d":"5.31%"}},{"v":0.05305052,"d":"5.31%"},{"$f":"+'CLF All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$92","v":{"v":0.052687262,"d":"5.27%"}},{"v":0.052687262,"d":"5.27%"},{"$f":"+'CLF All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$131","v":{"v":0.053643736,"d":"5.36%"}},{"v":0.053643736,"d":"5.36%"},{"$f":"+'CLF All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLF All Funds'!$B$170","v":{"v":0.057487430000000006,"d":"5.75%"}},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Fellows","L38",{"$f":"+C199","v":{"v":200000,"d":"200,000"}},{"$f":"+D199","v":{"v":0.05305052,"d":"5.31%"}},{"v":0.05305052,"d":"5.31%"},{"$f":"+F199","v":{"v":200000,"d":"200,000"}},{"$f":"+G199","v":{"v":0.052687262,"d":"5.27%"}},{"v":0.052687262,"d":"5.27%"},{"$f":"+I199","v":{"v":200000,"d":"200,000"}},{"$f":"+J199","v":{"v":0.053643736,"d":"5.36%"}},{"v":0.053643736,"d":"5.36%"},{"$f":"+L199","v":{"v":200000,"d":"200,000"}},{"$f":"+M199","v":{"v":0.057487430000000006,"d":"5.75%"}},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Fellows","L39",{"$f":"+C200","v":{"v":200000,"d":"200,000"}},{"v":0.05305052,"d":"5.31%"},{"v":0.05305052,"d":"5.31%"},{"$f":"+F200","v":{"v":200000,"d":"200,000"}},{"v":0.052687262,"d":"5.27%"},{"v":0.052687262,"d":"5.27%"},{"$f":"+I200","v":{"v":200000,"d":"200,000"}},{"v":0.053643736,"d":"5.36%"},{"v":0.053643736,"d":"5.36%"},{"$f":"+L200","v":{"v":200000,"d":"200,000"}},{"v":0.057487430000000006,"d":"5.75%"},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Fellows","L40",{"v":200000,"d":"200,000"},{"v":0.05305052,"d":"5.31%"},{"v":0.05305052,"d":"5.31%"},{"v":200000,"d":"200,000"},{"v":0.052687262,"d":"5.27%"},{"v":0.052687262,"d":"5.27%"},{"v":200000,"d":"200,000"},{"v":0.053643736,"d":"5.36%"},{"v":0.053643736,"d":"5.36%"},{"v":200000,"d":"200,000"},{"v":0.057487430000000006,"d":"5.75%"},{"v":0.057487430000000006,"d":"5.75%"}]
["Clinical Scholars","L1",{"$f":"+'CLS All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$17","v":{"v":0.26789946,"d":"26.79%"}},{"$f":"+D203","v":{"v":0.26789946,"d":"26.79%"}},{"$f":"+'CLS All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$56","v":{"v":0.26396946000000004,"d":"26.40%"}},{"$f":"+G203","v":{"v":0.26396946000000004,"d":"26.40%"}},{"$f":"+'CLS All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$95","v":{"v":0.26915346000000007,"d":"26.92%"}},{"$f":"+J203","v":{"v":0.26915346000000007,"d":"26.92%"}},{"$f":"+'CLS All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CLS All Funds'!$B$134","v":{"v":0.28409946,"d":"28.41%"}},{"$f":"+M203","v":{"v":0.28409946,"d":"28.41%"}}]
["Clinical Scholars","L2",{"$f":"+'CLS All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$18","v":{"v":0.24472716,"d":"24.47%"}},{"$f":"+D204","v":{"v":0.24472716,"d":"24.47%"}},{"$f":"+'CLS All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$57","v":{"v":0.23993315999999998,"d":"23.99%"}},{"$f":"+G204","v":{"v":0.23993315999999998,"d":"23.99%"}},{"$f":"+'CLS All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$96","v":{"v":0.24408036,"d":"24.41%"}},{"$f":"+J204","v":{"v":0.24408036,"d":"24.41%"}},{"$f":"+'CLS All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CLS All Funds'!$B$135","v":{"v":0.25803716,"d":"25.80%"}},{"$f":"+M204","v":{"v":0.25803716,"d":"25.80%"}}]
["Clinical Scholars","L3",{"$f":"+'CLS All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$19","v":{"v":0.22927896000000003,"d":"22.93%"}},{"v":0.22927896000000003,"d":"22.93%"},{"$f":"+'CLS All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$58","v":{"v":0.22390896000000002,"d":"22.39%"}},{"v":0.22390896000000002,"d":"22.39%"},{"$f":"+'CLS All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$97","v":{"v":0.22736496000000003,"d":"22.74%"}},{"v":0.22736496000000003,"d":"22.74%"},{"$f":"+'CLS All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CLS All Funds'!$B$136","v":{"v":0.24066229333333336,"d":"24.07%"}},{"v":0.24066229333333336,"d":"24.07%"}]
["Clinical Scholars","L4",{"$f":"+'CLS All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$20","v":{"v":0.21824453142857142,"d":"21.82%"}},{"v":0.21824453142857142,"d":"21.82%"},{"$f":"+'CLS All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$59","v":{"v":0.21246310285714284,"d":"21.25%"}},{"v":0.21246310285714284,"d":"21.25%"},{"$f":"+'CLS All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$98","v":{"v":0.21542538857142857,"d":"21.54%"}},{"v":0.21542538857142857,"d":"21.54%"},{"$f":"+'CLS All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CLS All Funds'!$B$137","v":{"v":0.22825167428571427,"d":"22.83%"}},{"v":0.22825167428571427,"d":"22.83%"}]
["Clinical Scholars","L5",{"$f":"+'CLS All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$21","v":{"v":0.20996871,"d":"21.00%"}},{"v":0.20996871,"d":"21.00%"},{"$f":"+'CLS All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$60","v":{"v":0.20387871,"d":"20.39%"}},{"v":0.20387871,"d":"20.39%"},{"$f":"+'CLS All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$99","v":{"v":0.20647070999999997,"d":"20.65%"}},{"v":0.20647070999999997,"d":"20.65%"},{"$f":"+'CLS All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CLS All Funds'!$B$138","v":{"v":0.21894371,"d":"21.89%"}},{"v":0.21894371,"d":"21.89%"}]
["Clinical Scholars","L6",{"$f":"+'CLS All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$22","v":{"v":0.20353196,"d":"20.35%"}},{"v":0.20353196,"d":"20.35%"},{"$f":"+'CLS All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$61","v":{"v":0.19720196,"d":"19.72%"}},{"v":0.19720196,"d":"19.72%"},{"$f":"+'CLS All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$100","v":{"v":0.19950596,"d":"19.95%"}},{"v":0.19950596,"d":"19.95%"},{"$f":"+'CLS All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CLS All Funds'!$B$139","v":{"v":0.21170418222222223,"d":"21.17%"}},{"v":0.21170418222222223,"d":"21.17%"}]
["Clinical Scholars","L7",{"$f":"+'CLS All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$23","v":{"v":0.19838255999999999,"d":"19.84%"}},{"v":0.19838255999999999,"d":"19.84%"},{"$f":"+'CLS All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$62","v":{"v":0.19186056,"d":"19.19%"}},{"v":0.19186056,"d":"19.19%"},{"$f":"+'CLS All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$101","v":{"v":0.19393416000000002,"d":"19.39%"}},{"v":0.19393416000000002,"d":"19.39%"},{"$f":"+'CLS All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CLS All Funds'!$B$140","v":{"v":0.20591255999999997,"d":"20.59%"}},{"v":0.20591255999999997,"d":"20.59%"}]
["Clinical Scholars","L8",{"$f":"+'CLS All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$24","v":{"v":0.19232219563636363,"d":"19.23%"}},{"v":0.19232219563636363,"d":"19.23%"},{"$f":"+'CLS All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$63","v":{"v":0.18627700581818185,"d":"18.63%"}},{"v":0.18627700581818185,"d":"18.63%"},{"$f":"+'CLS All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$102","v":{"v":0.18870599781818184,"d":"18.87%"}},{"v":0.18870599781818184,"d":"18.87%"},{"$f":"+'CLS All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CLS All Funds'!$B$141","v":{"v":0.20104844436363634,"d":"20.10%"}},{"v":0.20104844436363634,"d":"20.10%"}]
["Clinical Scholars","L9",{"$f":"+'CLS All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$25","v":{"v":0.182922576,"d":"18.29%"}},{"v":0.182922576,"d":"18.29%"},{"$f":"+'CLS All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$64","v":{"v":0.17768365200000003,"d":"17.77%"}},{"v":0.17768365200000003,"d":"17.77%"},{"$f":"+'CLS All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$103","v":{"v":0.180982728,"d":"18.10%"}},{"v":0.180982728,"d":"18.10%"},{"$f":"+'CLS All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CLS All Funds'!$B$142","v":{"v":0.19400247066666668,"d":"19.40%"}},{"v":0.19400247066666668,"d":"19.40%"}]
["Clinical Scholars","L10",{"$f":"+'CLS All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$26","v":{"v":0.1749690516923077,"d":"17.50%"}},{"v":0.1749690516923077,"d":"17.50%"},{"$f":"+'CLS All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$65","v":{"v":0.16949850646153847,"d":"16.95%"}},{"v":0.16949850646153847,"d":"16.95%"},{"$f":"+'CLS All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$104","v":{"v":0.1725438073846154,"d":"17.25%"}},{"v":0.1725438073846154,"d":"17.25%"},{"$f":"+'CLS All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CLS All Funds'!$B$143","v":{"v":0.18456203138461538,"d":"18.46%"}},{"v":0.18456203138461538,"d":"18.46%"}]
["Clinical Scholars","L11",{"$f":"+'CLS All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$27","v":{"v":0.16815174514285716,"d":"16.82%"}},{"v":0.16815174514285716,"d":"16.82%"},{"$f":"+'CLS All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$66","v":{"v":0.16248266742857143,"d":"16.25%"}},{"v":0.16248266742857143,"d":"16.25%"},{"$f":"+'CLS All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$105","v":{"v":0.16531044685714288,"d":"16.53%"}},{"v":0.16531044685714288,"d":"16.53%"},{"$f":"+'CLS All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CLS All Funds'!$B$144","v":{"v":0.1764702262857143,"d":"17.65%"}},{"v":0.1764702262857143,"d":"17.65%"}]
["Clinical Scholars","L12",{"$f":"+'CLS All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$28","v":{"v":0.16224341280000001,"d":"16.22%"}},{"v":0.16224341280000001,"d":"16.22%"},{"$f":"+'CLS All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$67","v":{"v":0.1564022736,"d":"15.64%"}},{"v":0.1564022736,"d":"15.64%"},{"$f":"+'CLS All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$106","v":{"v":0.15904153440000002,"d":"15.90%"}},{"v":0.15904153440000002,"d":"15.90%"},{"$f":"+'CLS All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CLS All Funds'!$B$145","v":{"v":0.1694573285333333,"d":"16.95%"}},{"v":0.1694573285333333,"d":"16.95%"}]
["Clinical Scholars","L13",{"$f":"+'CLS All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$29","v":{"v":0.157073622,"d":"15.71%"}},{"v":0.157073622,"d":"15.71%"},{"$f":"+'CLS All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$68","v":{"v":0.151081929,"d":"15.11%"}},{"v":0.151081929,"d":"15.11%"},{"$f":"+'CLS All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$107","v":{"v":0.153556236,"d":"15.36%"}},{"v":0.153556236,"d":"15.36%"},{"$f":"+'CLS All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CLS All Funds'!$B$146","v":{"v":0.163321043,"d":"16.33%"}},{"v":0.163321043,"d":"16.33%"}]
["Clinical Scholars","L14",{"$f":"+'CLS All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$30","v":{"v":0.15251204188235296,"d":"15.25%"}},{"v":0.15251204188235296,"d":"15.25%"},{"$f":"+'CLS All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$69","v":{"v":0.14638750729411765,"d":"14.64%"}},{"v":0.14638750729411765,"d":"14.64%"},{"$f":"+'CLS All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$108","v":{"v":0.14871626682352945,"d":"14.87%"}},{"v":0.14871626682352945,"d":"14.87%"},{"$f":"+'CLS All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CLS All Funds'!$B$147","v":{"v":0.1579066734117647,"d":"15.79%"}},{"v":0.1579066734117647,"d":"15.79%"}]
["Clinical Scholars","L15",{"$f":"+'CLS All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$31","v":{"v":0.14837730400000002,"d":"14.84%"}},{"v":0.14837730400000002,"d":"14.84%"},{"$f":"+'CLS All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$70","v":{"v":0.142214688,"d":"14.22%"}},{"v":0.142214688,"d":"14.22%"},{"$f":"+'CLS All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$109","v":{"v":0.14441407200000003,"d":"14.44%"}},{"v":0.14441407200000003,"d":"14.44%"},{"$f":"+'CLS All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CLS All Funds'!$B$148","v":{"v":0.15309390044444443,"d":"15.31%"}},{"v":0.15309390044444443,"d":"15.31%"}]
["Clinical Scholars","L16",{"$f":"+'CLS All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$32","v":{"v":0.14456411747368422,"d":"14.46%"}},{"v":0.14456411747368422,"d":"14.46%"},{"$f":"+'CLS All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$71","v":{"v":0.13832574442105264,"d":"13.83%"}},{"v":0.13832574442105264,"d":"13.83%"},{"$f":"+'CLS All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$110","v":{"v":0.14052305557894737,"d":"14.05%"}},{"v":0.14052305557894737,"d":"14.05%"},{"$f":"+'CLS All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CLS All Funds'!$B$149","v":{"v":0.14878773515789473,"d":"14.88%"}},{"v":0.14878773515789473,"d":"14.88%"}]
["Clinical Scholars","L17",{"$f":"+'CLS All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$33","v":{"v":0.1411322496,"d":"14.11%"}},{"v":0.1411322496,"d":"14.11%"},{"$f":"+'CLS All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$72","v":{"v":0.1347932952,"d":"13.48%"}},{"v":0.1347932952,"d":"13.48%"},{"$f":"+'CLS All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$111","v":{"v":0.1368807408,"d":"13.69%"}},{"v":0.1368807408,"d":"13.69%"},{"$f":"+'CLS All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CLS All Funds'!$B$150","v":{"v":0.1448041864,"d":"14.48%"}},{"v":0.1448041864,"d":"14.48%"}]
["Clinical Scholars","L18",{"$f":"+'CLS All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$34","v":{"v":0.13791166628571427,"d":"13.79%"}},{"v":0.13791166628571427,"d":"13.79%"},{"$f":"+'CLS All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$73","v":{"v":0.13148170971428572,"d":"13.15%"}},{"v":0.13148170971428572,"d":"13.15%"},{"$f":"+'CLS All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$112","v":{"v":0.13346975314285714,"d":"13.35%"}},{"v":0.13346975314285714,"d":"13.35%"},{"$f":"+'CLS All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CLS All Funds'!$B$151","v":{"v":0.1410158918095238,"d":"14.10%"}},{"v":0.1410158918095238,"d":"14.10%"}]
["Clinical Scholars","L19",{"$f":"+'CLS All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$35","v":{"v":0.13498386327272727,"d":"13.50%"}},{"v":0.13498386327272727,"d":"13.50%"},{"$f":"+'CLS All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$74","v":{"v":0.12847117745454545,"d":"12.85%"}},{"v":0.12847117745454545,"d":"12.85%"},{"$f":"+'CLS All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$113","v":{"v":0.13036885527272726,"d":"13.04%"}},{"v":0.13036885527272726,"d":"13.04%"},{"$f":"+'CLS All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CLS All Funds'!$B$152","v":{"v":0.13757198763636364,"d":"13.76%"}},{"v":0.13757198763636364,"d":"13.76%"}]
["Clinical Scholars","L20",{"$f":"+'CLS All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$36","v":{"v":0.13231065182608695,"d":"13.23%"}},{"v":0.13231065182608695,"d":"13.23%"},{"$f":"+'CLS All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$75","v":{"v":0.12572243060869565,"d":"12.57%"}},{"v":0.12572243060869565,"d":"12.57%"},{"$f":"+'CLS All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$114","v":{"v":0.12753760069565218,"d":"12.75%"}},{"v":0.12753760069565218,"d":"12.75%"},{"$f":"+'CLS All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CLS All Funds'!$B$153","v":{"v":0.13442755339130436,"d":"13.44%"}},{"v":0.13442755339130436,"d":"13.44%"}]
["Clinical Scholars","L21",{"$f":"+'CLS All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$37","v":{"v":0.129860208,"d":"12.99%"}},{"v":0.129860208,"d":"12.99%"},{"$f":"+'CLS All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$76","v":{"v":0.12320274599999999,"d":"12.32%"}},{"v":0.12320274599999999,"d":"12.32%"},{"$f":"+'CLS All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$115","v":{"v":0.124942284,"d":"12.49%"}},{"v":0.124942284,"d":"12.49%"},{"$f":"+'CLS All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CLS All Funds'!$B$154","v":{"v":0.13154515533333333,"d":"13.15%"}},{"v":0.13154515533333333,"d":"13.15%"}]
["Clinical Scholars","L22",{"$f":"+'CLS All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$38","v":{"v":0.12760579968,"d":"12.76%"}},{"v":0.12760579968,"d":"12.76%"},{"$f":"+'CLS All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$77","v":{"v":0.12088463615999999,"d":"12.09%"}},{"v":0.12088463615999999,"d":"12.09%"},{"$f":"+'CLS All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$116","v":{"v":0.12255459264,"d":"12.26%"}},{"v":0.12255459264,"d":"12.26%"},{"$f":"+'CLS All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CLS All Funds'!$B$155","v":{"v":0.12889334912,"d":"12.89%"}},{"v":0.12889334912,"d":"12.89%"}]
["Clinical Scholars","L23",{"$f":"+'CLS All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$39","v":{"v":0.12552480738461538,"d":"12.55%"}},{"v":0.12552480738461538,"d":"12.55%"},{"$f":"+'CLS All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$78","v":{"v":0.11874484246153845,"d":"11.87%"}},{"v":0.11874484246153845,"d":"11.87%"},{"$f":"+'CLS All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$117","v":{"v":0.12035056984615385,"d":"12.04%"}},{"v":0.12035056984615385,"d":"12.04%"},{"$f":"+'CLS All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CLS All Funds'!$B$156","v":{"v":0.126445528,"d":"12.64%"}},{"v":0.126445528,"d":"12.64%"}]
["Clinical Scholars","L24",{"$f":"+'CLS All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$40","v":{"v":0.12359796266666666,"d":"12.36%"}},{"v":0.12359796266666666,"d":"12.36%"},{"$f":"+'CLS All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$79","v":{"v":0.11676355199999999,"d":"11.68%"}},{"v":0.11676355199999999,"d":"11.68%"},{"$f":"+'CLS All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$118","v":{"v":0.118309808,"d":"11.83%"}},{"v":0.118309808,"d":"11.83%"},{"$f":"+'CLS All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CLS All Funds'!$B$157","v":{"v":0.12417902696296296,"d":"12.42%"}},{"v":0.12417902696296296,"d":"12.42%"}]
["Clinical Scholars","L25",{"$f":"+'CLS All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$41","v":{"v":0.12180874971428571,"d":"12.18%"}},{"v":0.12180874971428571,"d":"12.18%"},{"$f":"+'CLS All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$80","v":{"v":0.11492378228571429,"d":"11.49%"}},{"v":0.11492378228571429,"d":"11.49%"},{"$f":"+'CLS All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$119","v":{"v":0.11641481485714288,"d":"11.64%"}},{"v":0.11641481485714288,"d":"11.64%"},{"$f":"+'CLS All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CLS All Funds'!$B$158","v":{"v":0.12207441885714286,"d":"12.21%"}},{"v":0.12207441885714286,"d":"12.21%"}]
["Clinical Scholars","L26",{"$f":"+'CLS All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$42","v":{"v":0.12014293075862069,"d":"12.01%"}},{"v":0.12014293075862069,"d":"12.01%"},{"$f":"+'CLS All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$81","v":{"v":0.11321089324137931,"d":"11.32%"}},{"v":0.11321089324137931,"d":"11.32%"},{"$f":"+'CLS All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$120","v":{"v":0.11465051089655173,"d":"11.47%"}},{"v":0.11465051089655173,"d":"11.47%"},{"$f":"+'CLS All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CLS All Funds'!$B$159","v":{"v":0.12011495613793104,"d":"12.01%"}},{"v":0.12011495613793104,"d":"12.01%"}]
["Clinical Scholars","L27",{"$f":"+'CLS All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$43","v":{"v":0.1185881664,"d":"11.86%"}},{"v":0.1185881664,"d":"11.86%"},{"$f":"+'CLS All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$82","v":{"v":0.1116121968,"d":"11.16%"}},{"v":0.1116121968,"d":"11.16%"},{"$f":"+'CLS All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$121","v":{"v":0.11300382720000002,"d":"11.30%"}},{"v":0.11300382720000002,"d":"11.30%"},{"$f":"+'CLS All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CLS All Funds'!$B$160","v":{"v":0.11828612426666667,"d":"11.83%"}},{"v":0.11828612426666667,"d":"11.83%"}]
["Clinical Scholars","L28",{"$f":"+'CLS All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$44","v":{"v":0.11713370941935483,"d":"11.71%"}},{"v":0.11713370941935483,"d":"11.71%"},{"$f":"+'CLS All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$83","v":{"v":0.11011664206451613,"d":"11.01%"}},{"v":0.11011664206451613,"d":"11.01%"},{"$f":"+'CLS All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$122","v":{"v":0.11146338116129034,"d":"11.15%"}},{"v":0.11146338116129034,"d":"11.15%"},{"$f":"+'CLS All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CLS All Funds'!$B$161","v":{"v":0.1165752815483871,"d":"11.66%"}},{"v":0.1165752815483871,"d":"11.66%"}]
["Clinical Scholars","L29",{"$f":"+'CLS All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$45","v":{"v":0.115770156,"d":"11.58%"}},{"v":0.115770156,"d":"11.58%"},{"$f":"+'CLS All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$84","v":{"v":0.1087145595,"d":"10.87%"}},{"v":0.1087145595,"d":"10.87%"},{"$f":"+'CLS All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$123","v":{"v":0.11001921300000002,"d":"11.00%"}},{"v":0.11001921300000002,"d":"11.00%"},{"$f":"+'CLS All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CLS All Funds'!$B$162","v":{"v":0.1149713665,"d":"11.50%"}},{"v":0.1149713665,"d":"11.50%"}]
["Clinical Scholars","L30",{"$f":"+'CLS All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$46","v":{"v":0.11448924218181818,"d":"11.45%"}},{"v":0.11448924218181818,"d":"11.45%"},{"$f":"+'CLS All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$85","v":{"v":0.10739745163636363,"d":"10.74%"}},{"v":0.10739745163636363,"d":"10.74%"},{"$f":"+'CLS All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$124","v":{"v":0.1086625701818182,"d":"10.87%"}},{"v":0.1086625701818182,"d":"10.87%"},{"$f":"+'CLS All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CLS All Funds'!$B$163","v":{"v":0.11346465842424243,"d":"11.35%"}},{"v":0.11346465842424243,"d":"11.35%"}]
["Clinical Scholars","L31",{"$f":"+'CLS All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$47","v":{"v":0.11328367623529412,"d":"11.33%"}},{"v":0.11328367623529412,"d":"11.33%"},{"$f":"+'CLS All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$86","v":{"v":0.10615782070588235,"d":"10.62%"}},{"v":0.10615782070588235,"d":"10.62%"},{"$f":"+'CLS All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$125","v":{"v":0.10738572988235295,"d":"10.74%"}},{"v":0.10738572988235295,"d":"10.74%"},{"$f":"+'CLS All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CLS All Funds'!$B$164","v":{"v":0.11204658023529411,"d":"11.20%"}},{"v":0.11204658023529411,"d":"11.20%"}]
["Clinical Scholars","L32",{"$f":"+'CLS All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$48","v":{"v":0.11214699977142857,"d":"11.21%"}},{"v":0.11214699977142857,"d":"11.21%"},{"$f":"+'CLS All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$87","v":{"v":0.10498902582857142,"d":"10.50%"}},{"v":0.10498902582857142,"d":"10.50%"},{"$f":"+'CLS All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$126","v":{"v":0.1061818518857143,"d":"10.62%"}},{"v":0.1061818518857143,"d":"10.62%"},{"$f":"+'CLS All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CLS All Funds'!$B$165","v":{"v":0.11070953508571428,"d":"11.07%"}},{"v":0.11070953508571428,"d":"11.07%"}]
["Clinical Scholars","L33",{"$f":"+'CLS All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$49","v":{"v":0.11107347199999999,"d":"11.11%"}},{"v":0.11107347199999999,"d":"11.11%"},{"$f":"+'CLS All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$88","v":{"v":0.103885164,"d":"10.39%"}},{"v":0.103885164,"d":"10.39%"},{"$f":"+'CLS All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$127","v":{"v":0.105044856,"d":"10.50%"}},{"v":0.105044856,"d":"10.50%"},{"$f":"+'CLS All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CLS All Funds'!$B$166","v":{"v":0.10944677022222223,"d":"10.94%"}},{"v":0.10944677022222223,"d":"10.94%"}]
["Clinical Scholars","L34",{"$f":"+'CLS All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$50","v":{"v":0.11005797275675676,"d":"11.01%"}},{"v":0.11005797275675676,"d":"11.01%"},{"$f":"+'CLS All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$89","v":{"v":0.10284097037837837,"d":"10.28%"}},{"v":0.10284097037837837,"d":"10.28%"},{"$f":"+'CLS All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$128","v":{"v":0.10396931935135137,"d":"10.40%"}},{"v":0.10396931935135137,"d":"10.40%"},{"$f":"+'CLS All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CLS All Funds'!$B$167","v":{"v":0.10825226291891892,"d":"10.83%"}},{"v":0.10825226291891892,"d":"10.83%"}]
["Clinical Scholars","L35",{"$f":"+'CLS All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$51","v":{"v":0.10909592084210526,"d":"10.91%"}},{"v":0.10909592084210526,"d":"10.91%"},{"$f":"+'CLS All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$90","v":{"v":0.10185173431578946,"d":"10.19%"}},{"v":0.10185173431578946,"d":"10.19%"},{"$f":"+'CLS All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$129","v":{"v":0.10295038989473686,"d":"10.30%"}},{"v":0.10295038989473686,"d":"10.30%"},{"$f":"+'CLS All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CLS All Funds'!$B$168","v":{"v":0.10712062442105263,"d":"10.71%"}},{"v":0.10712062442105263,"d":"10.71%"}]
["Clinical Scholars","L36",{"$f":"+'CLS All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$52","v":{"v":0.10818320492307693,"d":"10.82%"}},{"v":0.10818320492307693,"d":"10.82%"},{"$f":"+'CLS All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$91","v":{"v":0.10091322830769231,"d":"10.09%"}},{"v":0.10091322830769231,"d":"10.09%"},{"$f":"+'CLS All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$130","v":{"v":0.10198371323076924,"d":"10.20%"}},{"v":0.10198371323076924,"d":"10.20%"},{"$f":"+'CLS All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CLS All Funds'!$B$169","v":{"v":0.10604701866666666,"d":"10.60%"}},{"v":0.10604701866666666,"d":"10.60%"}]
["Clinical Scholars","L37",{"$f":"+'CLS All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$53","v":{"v":0.1073161248,"d":"10.73%"}},{"v":0.1073161248,"d":"10.73%"},{"$f":"+'CLS All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$92","v":{"v":0.1000216476,"d":"10.00%"}},{"v":0.1000216476,"d":"10.00%"},{"$f":"+'CLS All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$131","v":{"v":0.1010653704,"d":"10.11%"}},{"v":0.1010653704,"d":"10.11%"},{"$f":"+'CLS All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CLS All Funds'!$B$170","v":{"v":0.1050270932,"d":"10.50%"}},{"v":0.1050270932,"d":"10.50%"}]
["Clinical Scholars","L38",{"$f":"+C239","v":{"v":200000,"d":"200,000"}},{"$f":"+D239","v":{"v":0.1073161248,"d":"10.73%"}},{"v":0.1073161248,"d":"10.73%"},{"$f":"+F239","v":{"v":200000,"d":"200,000"}},{"$f":"+G239","v":{"v":0.1000216476,"d":"10.00%"}},{"v":0.1000216476,"d":"10.00%"},{"$f":"+I239","v":{"v":200000,"d":"200,000"}},{"$f":"+J239","v":{"v":0.1010653704,"d":"10.11%"}},{"v":0.1010653704,"d":"10.11%"},{"$f":"+L239","v":{"v":200000,"d":"200,000"}},{"$f":"+M239","v":{"v":0.1050270932,"d":"10.50%"}},{"v":0.1050270932,"d":"10.50%"}]
["Clinical Scholars","L39",{"$f":"+C240","v":{"v":200000,"d":"200,000"}},{"v":0.1073161248,"d":"10.73%"},{"v":0.1073161248,"d":"10.73%"},{"$f":"+F240","v":{"v":200000,"d":"200,000"}},{"v":0.1000216476,"d":"10.00%"},{"v":0.1000216476,"d":"10.00%"},{"$f":"+I240","v":{"v":200000,"d":"200,000"}},{"v":0.1010653704,"d":"10.11%"},{"v":0.1010653704,"d":"10.11%"},{"$f":"+L240","v":{"v":200000,"d":"200,000"}},{"v":0.1050270932,"d":"10.50%"},{"v":0.1050270932,"d":"10.50%"}]
["Clinical Scholars","L40",{"v":200000,"d":"200,000"},{"v":0.1073161248,"d":"10.73%"},{"v":0.1073161248,"d":"10.73%"},{"v":200000,"d":"200,000"},{"v":0.1000216476,"d":"10.00%"},{"v":0.1000216476,"d":"10.00%"},{"v":200000,"d":"200,000"},{"v":0.1010653704,"d":"10.11%"},{"v":0.1010653704,"d":"10.11%"},{"v":200000,"d":"200,000"},{"v":0.1050270932,"d":"10.50%"},{"v":0.1050270932,"d":"10.50%"}]
["CUPE (Unit 1) Teaching Assista","L1",{"$f":"+'CP1 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$17","v":{"v":0.09367324,"d":"9.37%"}},{"$f":"+D243","v":{"v":0.09367324,"d":"9.37%"}},{"$f":"+'CP1 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$56","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+G243","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+'CP1 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$95","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+J243","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"+'CP1 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP1 All Funds'!$B$134","v":{"v":0.09792324000000001,"d":"9.79%"}},{"$f":"+M243","v":{"v":0.09792324000000001,"d":"9.79%"}}]
["CUPE (Unit 1) Teaching Assista","L2",{"$f":"+'CP1 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$18","v":{"v":0.091722592,"d":"9.17%"}},{"$f":"+D244","v":{"v":0.091722592,"d":"9.17%"}},{"$f":"+'CP1 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$57","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+G244","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+'CP1 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$96","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+J244","v":{"v":0.090472592,"d":"9.05%"}},{"$f":"+'CP1 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP1 All Funds'!$B$135","v":{"v":0.09620592533333334,"d":"9.62%"}},{"$f":"+M244","v":{"v":0.09620592533333334,"d":"9.62%"}}]
["CUPE (Unit 1) Teaching Assista","L3",{"$f":"+'CP1 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$19","v":{"v":0.09042216,"d":"9.04%"}},{"v":0.09042216,"d":"9.04%"},{"$f":"+'CP1 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$58","v":{"v":0.08917216,"d":"8.92%"}},{"v":0.08917216,"d":"8.92%"},{"$f":"+'CP1 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$97","v":{"v":0.08917216,"d":"8.92%"}},{"v":0.08917216,"d":"8.92%"},{"$f":"+'CP1 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP1 All Funds'!$B$136","v":{"v":0.09506104888888889,"d":"9.51%"}},{"v":0.09506104888888889,"d":"9.51%"}]
["CUPE (Unit 1) Teaching Assista","L4",{"$f":"+'CP1 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$20","v":{"v":0.08949328,"d":"8.95%"}},{"v":0.08949328,"d":"8.95%"},{"$f":"+'CP1 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$59","v":{"v":0.08824328,"d":"8.82%"}},{"v":0.08824328,"d":"8.82%"},{"$f":"+'CP1 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$98","v":{"v":0.08824328,"d":"8.82%"}},{"v":0.08824328,"d":"8.82%"},{"$f":"+'CP1 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP1 All Funds'!$B$137","v":{"v":0.09424328,"d":"9.42%"}},{"v":0.09424328,"d":"9.42%"}]
["CUPE (Unit 1) Teaching Assista","L5",{"$f":"+'CP1 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$21","v":{"v":0.08879662,"d":"8.88%"}},{"v":0.08879662,"d":"8.88%"},{"$f":"+'CP1 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$60","v":{"v":0.08754662,"d":"8.75%"}},{"v":0.08754662,"d":"8.75%"},{"$f":"+'CP1 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$99","v":{"v":0.08754662,"d":"8.75%"}},{"v":0.08754662,"d":"8.75%"},{"$f":"+'CP1 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP1 All Funds'!$B$138","v":{"v":0.09362995333333334,"d":"9.36%"}},{"v":0.09362995333333334,"d":"9.36%"}]
["CUPE (Unit 1) Teaching Assista","L6",{"$f":"+'CP1 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$22","v":{"v":0.08825477333333333,"d":"8.83%"}},{"v":0.08825477333333333,"d":"8.83%"},{"$f":"+'CP1 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$61","v":{"v":0.08700477333333333,"d":"8.70%"}},{"v":0.08700477333333333,"d":"8.70%"},{"$f":"+'CP1 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$100","v":{"v":0.08700477333333333,"d":"8.70%"}},{"v":0.08700477333333333,"d":"8.70%"},{"$f":"+'CP1 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP1 All Funds'!$B$139","v":{"v":0.09315292148148148,"d":"9.32%"}},{"v":0.09315292148148148,"d":"9.32%"}]
["CUPE (Unit 1) Teaching Assista","L7",{"$f":"+'CP1 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$23","v":{"v":0.08782129600000001,"d":"8.78%"}},{"v":0.08782129600000001,"d":"8.78%"},{"$f":"+'CP1 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$62","v":{"v":0.086571296,"d":"8.66%"}},{"v":0.086571296,"d":"8.66%"},{"$f":"+'CP1 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$101","v":{"v":0.086571296,"d":"8.66%"}},{"v":0.086571296,"d":"8.66%"},{"$f":"+'CP1 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP1 All Funds'!$B$140","v":{"v":0.092771296,"d":"9.28%"}},{"v":0.092771296,"d":"9.28%"}]
["CUPE (Unit 1) Teaching Assista","L8",{"$f":"+'CP1 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$24","v":{"v":0.08539674181818183,"d":"8.54%"}},{"v":0.08539674181818183,"d":"8.54%"},{"$f":"+'CP1 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$63","v":{"v":0.08482885090909091,"d":"8.48%"}},{"v":0.08482885090909091,"d":"8.48%"},{"$f":"+'CP1 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$102","v":{"v":0.08545096,"d":"8.55%"}},{"v":0.08545096,"d":"8.55%"},{"$f":"+'CP1 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP1 All Funds'!$B$141","v":{"v":0.09231549333333335,"d":"9.23%"}},{"v":0.09231549333333335,"d":"9.23%"}]
["CUPE (Unit 1) Teaching Assista","L9",{"$f":"+'CP1 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$25","v":{"v":0.08033034666666668,"d":"8.03%"}},{"v":0.08033034666666668,"d":"8.03%"},{"$f":"+'CP1 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$64","v":{"v":0.08036561333333334,"d":"8.04%"}},{"v":0.08036561333333334,"d":"8.04%"},{"$f":"+'CP1 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$103","v":{"v":0.08165088000000001,"d":"8.17%"}},{"v":0.08165088000000001,"d":"8.17%"},{"$f":"+'CP1 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP1 All Funds'!$B$142","v":{"v":0.08908059111111112,"d":"8.91%"}},{"v":0.08908059111111112,"d":"8.91%"}]
["CUPE (Unit 1) Teaching Assista","L10",{"$f":"+'CP1 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$26","v":{"v":0.07604339692307693,"d":"7.60%"}},{"v":0.07604339692307693,"d":"7.60%"},{"$f":"+'CP1 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$65","v":{"v":0.07597979692307692,"d":"7.60%"}},{"v":0.07597979692307692,"d":"7.60%"},{"$f":"+'CP1 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$104","v":{"v":0.07716619692307693,"d":"7.72%"}},{"v":0.07716619692307693,"d":"7.72%"},{"$f":"+'CP1 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP1 All Funds'!$B$143","v":{"v":0.08402439179487181,"d":"8.40%"}},{"v":0.08402439179487181,"d":"8.40%"}]
["CUPE (Unit 1) Teaching Assista","L11",{"$f":"+'CP1 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$27","v":{"v":0.07236886857142857,"d":"7.24%"}},{"v":0.07236886857142857,"d":"7.24%"},{"$f":"+'CP1 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$66","v":{"v":0.07222052571428572,"d":"7.22%"}},{"v":0.07222052571428572,"d":"7.22%"},{"$f":"+'CP1 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$105","v":{"v":0.07332218285714286,"d":"7.33%"}},{"v":0.07332218285714286,"d":"7.33%"},{"$f":"+'CP1 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP1 All Funds'!$B$144","v":{"v":0.07969050666666667,"d":"7.97%"}},{"v":0.07969050666666667,"d":"7.97%"}]
["CUPE (Unit 1) Teaching Assista","L12",{"$f":"+'CP1 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$28","v":{"v":0.06918427733333334,"d":"6.92%"}},{"v":0.06918427733333334,"d":"6.92%"},{"$f":"+'CP1 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$67","v":{"v":0.06896249066666667,"d":"6.90%"}},{"v":0.06896249066666667,"d":"6.90%"},{"$f":"+'CP1 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$106","v":{"v":0.069990704,"d":"7.00%"}},{"v":0.069990704,"d":"7.00%"},{"$f":"+'CP1 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP1 All Funds'!$B$145","v":{"v":0.0759344728888889,"d":"7.59%"}},{"v":0.0759344728888889,"d":"7.59%"}]
["CUPE (Unit 1) Teaching Assista","L13",{"$f":"+'CP1 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$29","v":{"v":0.06639776,"d":"6.64%"}},{"v":0.06639776,"d":"6.64%"},{"$f":"+'CP1 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$68","v":{"v":0.06611171,"d":"6.61%"}},{"v":0.06611171,"d":"6.61%"},{"$f":"+'CP1 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$107","v":{"v":0.06707566000000001,"d":"6.71%"}},{"v":0.06707566000000001,"d":"6.71%"},{"$f":"+'CP1 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP1 All Funds'!$B$146","v":{"v":0.07264794333333334,"d":"7.26%"}},{"v":0.07264794333333334,"d":"7.26%"}]
["CUPE (Unit 1) Teaching Assista","L14",{"$f":"+'CP1 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$30","v":{"v":0.06393906823529412,"d":"6.39%"}},{"v":0.06393906823529412,"d":"6.39%"},{"$f":"+'CP1 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$69","v":{"v":0.06359631529411765,"d":"6.36%"}},{"v":0.06359631529411765,"d":"6.36%"},{"$f":"+'CP1 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$108","v":{"v":0.06450356235294118,"d":"6.45%"}},{"v":0.06450356235294118,"d":"6.45%"},{"$f":"+'CP1 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP1 All Funds'!$B$147","v":{"v":0.0697480643137255,"d":"6.97%"}},{"v":0.0697480643137255,"d":"6.97%"}]
["CUPE (Unit 1) Teaching Assista","L15",{"$f":"+'CP1 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$31","v":{"v":0.061673564444444454,"d":"6.17%"}},{"v":0.061673564444444454,"d":"6.17%"},{"$f":"+'CP1 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$70","v":{"v":0.06136040888888889,"d":"6.14%"}},{"v":0.06136040888888889,"d":"6.14%"},{"$f":"+'CP1 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$109","v":{"v":0.06221725333333334,"d":"6.22%"}},{"v":0.06221725333333334,"d":"6.22%"},{"$f":"+'CP1 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP1 All Funds'!$B$148","v":{"v":0.06717039407407409,"d":"6.72%"}},{"v":0.06717039407407409,"d":"6.72%"}]
["CUPE (Unit 1) Teaching Assista","L16",{"$f":"+'CP1 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$32","v":{"v":0.059532850526315795,"d":"5.95%"}},{"v":0.059532850526315795,"d":"5.95%"},{"$f":"+'CP1 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$71","v":{"v":0.059204492631578946,"d":"5.92%"}},{"v":0.059204492631578946,"d":"5.92%"},{"$f":"+'CP1 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$110","v":{"v":0.06012992421052632,"d":"6.01%"}},{"v":0.06012992421052632,"d":"6.01%"},{"$f":"+'CP1 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP1 All Funds'!$B$149","v":{"v":0.06486405754385965,"d":"6.49%"}},{"v":0.06486405754385965,"d":"6.49%"}]
["CUPE (Unit 1) Teaching Assista","L17",{"$f":"+'CP1 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$33","v":{"v":0.057606208000000006,"d":"5.76%"}},{"v":0.057606208000000006,"d":"5.76%"},{"$f":"+'CP1 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$72","v":{"v":0.057231768,"d":"5.72%"}},{"v":0.057231768,"d":"5.72%"},{"$f":"+'CP1 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$111","v":{"v":0.058110928000000006,"d":"5.81%"}},{"v":0.058110928000000006,"d":"5.81%"},{"$f":"+'CP1 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP1 All Funds'!$B$150","v":{"v":0.06268035466666667,"d":"6.27%"}},{"v":0.06268035466666667,"d":"6.27%"}]
["CUPE (Unit 1) Teaching Assista","L18",{"$f":"+'CP1 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$34","v":{"v":0.05586305523809525,"d":"5.59%"}},{"v":0.05586305523809525,"d":"5.59%"},{"$f":"+'CP1 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$73","v":{"v":0.05544692190476191,"d":"5.54%"}},{"v":0.05544692190476191,"d":"5.54%"},{"$f":"+'CP1 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$112","v":{"v":0.05628421714285715,"d":"5.63%"}},{"v":0.05628421714285715,"d":"5.63%"},{"$f":"+'CP1 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP1 All Funds'!$B$151","v":{"v":0.06063605206349207,"d":"6.06%"}},{"v":0.06063605206349207,"d":"6.06%"}]
["CUPE (Unit 1) Teaching Assista","L19",{"$f":"+'CP1 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$35","v":{"v":0.05427837090909091,"d":"5.43%"}},{"v":0.05427837090909091,"d":"5.43%"},{"$f":"+'CP1 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$74","v":{"v":0.053824334545454544,"d":"5.38%"}},{"v":0.053824334545454544,"d":"5.38%"},{"$f":"+'CP1 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$113","v":{"v":0.05462357090909091,"d":"5.46%"}},{"v":0.05462357090909091,"d":"5.46%"},{"$f":"+'CP1 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP1 All Funds'!$B$152","v":{"v":0.058777595151515157,"d":"5.88%"}},{"v":0.058777595151515157,"d":"5.88%"}]
["CUPE (Unit 1) Teaching Assista","L20",{"$f":"+'CP1 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$36","v":{"v":0.05283148521739131,"d":"5.28%"}},{"v":0.05283148521739131,"d":"5.28%"},{"$f":"+'CP1 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$75","v":{"v":0.05234284173913044,"d":"5.23%"}},{"v":0.05234284173913044,"d":"5.23%"},{"$f":"+'CP1 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$114","v":{"v":0.05310732869565218,"d":"5.31%"}},{"v":0.05310732869565218,"d":"5.31%"},{"$f":"+'CP1 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP1 All Funds'!$B$153","v":{"v":0.0570807431884058,"d":"5.71%"}},{"v":0.0570807431884058,"d":"5.71%"}]
["CUPE (Unit 1) Teaching Assista","L21",{"$f":"+'CP1 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$37","v":{"v":0.05150517333333334,"d":"5.15%"}},{"v":0.05150517333333334,"d":"5.15%"},{"$f":"+'CP1 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$76","v":{"v":0.05098480666666667,"d":"5.10%"}},{"v":0.05098480666666667,"d":"5.10%"},{"$f":"+'CP1 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$115","v":{"v":0.05171744,"d":"5.17%"}},{"v":0.05171744,"d":"5.17%"},{"$f":"+'CP1 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP1 All Funds'!$B$154","v":{"v":0.05552529555555556,"d":"5.55%"}},{"v":0.05552529555555556,"d":"5.55%"}]
["CUPE (Unit 1) Teaching Assista","L22",{"$f":"+'CP1 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$38","v":{"v":0.050284966400000006,"d":"5.03%"}},{"v":0.050284966400000006,"d":"5.03%"},{"$f":"+'CP1 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$77","v":{"v":0.049735414400000004,"d":"4.97%"}},{"v":0.049735414400000004,"d":"4.97%"},{"$f":"+'CP1 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$116","v":{"v":0.0504387424,"d":"5.04%"}},{"v":0.0504387424,"d":"5.04%"},{"$f":"+'CP1 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP1 All Funds'!$B$155","v":{"v":0.05409428373333334,"d":"5.41%"}},{"v":0.05409428373333334,"d":"5.41%"}]
["CUPE (Unit 1) Teaching Assista","L23",{"$f":"+'CP1 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$39","v":{"v":0.049158621538461546,"d":"4.92%"}},{"v":0.049158621538461546,"d":"4.92%"},{"$f":"+'CP1 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$78","v":{"v":0.04858212923076923,"d":"4.86%"}},{"v":0.04858212923076923,"d":"4.86%"},{"$f":"+'CP1 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$117","v":{"v":0.049258406153846156,"d":"4.93%"}},{"v":0.049258406153846156,"d":"4.93%"},{"$f":"+'CP1 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP1 All Funds'!$B$156","v":{"v":0.05277334974358975,"d":"5.28%"}},{"v":0.05277334974358975,"d":"5.28%"}]
["CUPE (Unit 1) Teaching Assista","L24",{"$f":"+'CP1 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$40","v":{"v":0.04811570962962963,"d":"4.81%"}},{"v":0.04811570962962963,"d":"4.81%"},{"$f":"+'CP1 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$79","v":{"v":0.047514272592592596,"d":"4.75%"}},{"v":0.047514272592592596,"d":"4.75%"},{"$f":"+'CP1 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$118","v":{"v":0.048165502222222226,"d":"4.82%"}},{"v":0.048165502222222226,"d":"4.82%"},{"$f":"+'CP1 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP1 All Funds'!$B$157","v":{"v":0.051550262716049386,"d":"5.16%"}},{"v":0.051550262716049386,"d":"5.16%"}]
["CUPE (Unit 1) Teaching Assista","L25",{"$f":"+'CP1 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$41","v":{"v":0.047147291428571436,"d":"4.71%"}},{"v":0.047147291428571436,"d":"4.71%"},{"$f":"+'CP1 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$80","v":{"v":0.04652269142857143,"d":"4.65%"}},{"v":0.04652269142857143,"d":"4.65%"},{"$f":"+'CP1 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$119","v":{"v":0.04715066285714286,"d":"4.72%"}},{"v":0.04715066285714286,"d":"4.72%"},{"$f":"+'CP1 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP1 All Funds'!$B$158","v":{"v":0.05041453904761905,"d":"5.04%"}},{"v":0.05041453904761905,"d":"5.04%"}]
["CUPE (Unit 1) Teaching Assista","L26",{"$f":"+'CP1 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$42","v":{"v":0.046245660689655174,"d":"4.62%"}},{"v":0.046245660689655174,"d":"4.62%"},{"$f":"+'CP1 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$81","v":{"v":0.045599495172413795,"d":"4.56%"}},{"v":0.045599495172413795,"d":"4.56%"},{"$f":"+'CP1 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$120","v":{"v":0.0462058124137931,"d":"4.62%"}},{"v":0.0462058124137931,"d":"4.62%"},{"$f":"+'CP1 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP1 All Funds'!$B$159","v":{"v":0.04935714114942529,"d":"4.94%"}},{"v":0.04935714114942529,"d":"4.94%"}]
["CUPE (Unit 1) Teaching Assista","L27",{"$f":"+'CP1 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$43","v":{"v":0.04540413866666667,"d":"4.54%"}},{"v":0.04540413866666667,"d":"4.54%"},{"$f":"+'CP1 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$82","v":{"v":0.04473784533333333,"d":"4.47%"}},{"v":0.04473784533333333,"d":"4.47%"},{"$f":"+'CP1 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$121","v":{"v":0.045323952,"d":"4.53%"}},{"v":0.045323952,"d":"4.53%"},{"$f":"+'CP1 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP1 All Funds'!$B$160","v":{"v":0.04837023644444445,"d":"4.84%"}},{"v":0.04837023644444445,"d":"4.84%"}]
["CUPE (Unit 1) Teaching Assista","L28",{"$f":"+'CP1 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$44","v":{"v":0.044616908387096775,"d":"4.46%"}},{"v":0.044616908387096775,"d":"4.46%"},{"$f":"+'CP1 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$83","v":{"v":0.043931785806451615,"d":"4.39%"}},{"v":0.043931785806451615,"d":"4.39%"},{"$f":"+'CP1 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$122","v":{"v":0.04449898580645162,"d":"4.45%"}},{"v":0.04449898580645162,"d":"4.45%"},{"$f":"+'CP1 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP1 All Funds'!$B$161","v":{"v":0.04744700301075269,"d":"4.74%"}},{"v":0.04744700301075269,"d":"4.74%"}]
["CUPE (Unit 1) Teaching Assista","L29",{"$f":"+'CP1 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$45","v":{"v":0.04387888,"d":"4.39%"}},{"v":0.04387888,"d":"4.39%"},{"$f":"+'CP1 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$84","v":{"v":0.043176105,"d":"4.32%"}},{"v":0.043176105,"d":"4.32%"},{"$f":"+'CP1 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$123","v":{"v":0.04372558,"d":"4.37%"}},{"v":0.04372558,"d":"4.37%"},{"$f":"+'CP1 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP1 All Funds'!$B$162","v":{"v":0.04658147166666667,"d":"4.66%"}},{"v":0.04658147166666667,"d":"4.66%"}]
["CUPE (Unit 1) Teaching Assista","L30",{"$f":"+'CP1 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$46","v":{"v":0.04318558060606061,"d":"4.32%"}},{"v":0.04318558060606061,"d":"4.32%"},{"$f":"+'CP1 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$85","v":{"v":0.04246622303030303,"d":"4.25%"}},{"v":0.04246622303030303,"d":"4.25%"},{"$f":"+'CP1 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$124","v":{"v":0.04299904727272728,"d":"4.30%"}},{"v":0.04299904727272728,"d":"4.30%"},{"$f":"+'CP1 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP1 All Funds'!$B$163","v":{"v":0.04576839676767677,"d":"4.58%"}},{"v":0.04576839676767677,"d":"4.58%"}]
["CUPE (Unit 1) Teaching Assista","L31",{"$f":"+'CP1 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$47","v":{"v":0.04253306352941177,"d":"4.25%"}},{"v":0.04253306352941177,"d":"4.25%"},{"$f":"+'CP1 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$86","v":{"v":0.04179809882352941,"d":"4.18%"}},{"v":0.04179809882352941,"d":"4.18%"},{"$f":"+'CP1 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$125","v":{"v":0.04231525176470589,"d":"4.23%"}},{"v":0.04231525176470589,"d":"4.23%"},{"$f":"+'CP1 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP1 All Funds'!$B$164","v":{"v":0.045003149803921574,"d":"4.50%"}},{"v":0.045003149803921574,"d":"4.50%"}]
["CUPE (Unit 1) Teaching Assista","L32",{"$f":"+'CP1 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$48","v":{"v":0.041917833142857144,"d":"4.19%"}},{"v":0.041917833142857144,"d":"4.19%"},{"$f":"+'CP1 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$87","v":{"v":0.04116815314285714,"d":"4.12%"}},{"v":0.04116815314285714,"d":"4.12%"},{"$f":"+'CP1 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$126","v":{"v":0.04167053028571429,"d":"4.17%"}},{"v":0.04167053028571429,"d":"4.17%"},{"$f":"+'CP1 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP1 All Funds'!$B$165","v":{"v":0.04428163123809524,"d":"4.43%"}},{"v":0.04428163123809524,"d":"4.43%"}]
["CUPE (Unit 1) Teaching Assista","L33",{"$f":"+'CP1 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$49","v":{"v":0.04133678222222222,"d":"4.13%"}},{"v":0.04133678222222222,"d":"4.13%"},{"$f":"+'CP1 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$88","v":{"v":0.04057320444444445,"d":"4.06%"}},{"v":0.04057320444444445,"d":"4.06%"},{"$f":"+'CP1 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$127","v":{"v":0.04106162666666667,"d":"4.11%"}},{"v":0.04106162666666667,"d":"4.11%"},{"$f":"+'CP1 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP1 All Funds'!$B$166","v":{"v":0.04360019703703704,"d":"4.36%"}},{"v":0.04360019703703704,"d":"4.36%"}]
["CUPE (Unit 1) Teaching Assista","L34",{"$f":"+'CP1 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$50","v":{"v":0.040787139459459464,"d":"4.08%"}},{"v":0.040787139459459464,"d":"4.08%"},{"$f":"+'CP1 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$89","v":{"v":0.04001041513513513,"d":"4.00%"}},{"v":0.04001041513513513,"d":"4.00%"},{"$f":"+'CP1 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$128","v":{"v":0.04048563675675676,"d":"4.05%"}},{"v":0.04048563675675676,"d":"4.05%"},{"$f":"+'CP1 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP1 All Funds'!$B$167","v":{"v":0.04295559711711712,"d":"4.30%"}},{"v":0.04295559711711712,"d":"4.30%"}]
["CUPE (Unit 1) Teaching Assista","L35",{"$f":"+'CP1 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$51","v":{"v":0.0402664252631579,"d":"4.03%"}},{"v":0.0402664252631579,"d":"4.03%"},{"$f":"+'CP1 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$90","v":{"v":0.03947724631578947,"d":"3.95%"}},{"v":0.03947724631578947,"d":"3.95%"},{"$f":"+'CP1 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$129","v":{"v":0.03993996210526316,"d":"3.99%"}},{"v":0.03993996210526316,"d":"3.99%"},{"$f":"+'CP1 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP1 All Funds'!$B$168","v":{"v":0.042344923508771934,"d":"4.23%"}},{"v":0.042344923508771934,"d":"4.23%"}]
["CUPE (Unit 1) Teaching Assista","L36",{"$f":"+'CP1 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$52","v":{"v":0.03977241435897436,"d":"3.98%"}},{"v":0.03977241435897436,"d":"3.98%"},{"$f":"+'CP1 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$91","v":{"v":0.03897141948717949,"d":"3.90%"}},{"v":0.03897141948717949,"d":"3.90%"},{"$f":"+'CP1 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$130","v":{"v":0.03942227076923077,"d":"3.94%"}},{"v":0.03942227076923077,"d":"3.94%"},{"$f":"+'CP1 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP1 All Funds'!$B$169","v":{"v":0.0417655664957265,"d":"4.18%"}},{"v":0.0417655664957265,"d":"4.18%"}]
["CUPE (Unit 1) Teaching Assista","L37",{"$f":"+'CP1 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$53","v":{"v":0.039303104000000005,"d":"3.93%"}},{"v":0.039303104000000005,"d":"3.93%"},{"$f":"+'CP1 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$92","v":{"v":0.038490884,"d":"3.85%"}},{"v":0.038490884,"d":"3.85%"},{"$f":"+'CP1 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$131","v":{"v":0.038930464000000005,"d":"3.89%"}},{"v":0.038930464000000005,"d":"3.89%"},{"$f":"+'CP1 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP1 All Funds'!$B$170","v":{"v":0.04121517733333333,"d":"4.12%"}},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 1) Teaching Assista","L38",{"$f":"+C279","v":{"v":200000,"d":"200,000"}},{"$f":"+D279","v":{"v":0.039303104000000005,"d":"3.93%"}},{"v":0.039303104000000005,"d":"3.93%"},{"$f":"+F279","v":{"v":200000,"d":"200,000"}},{"$f":"+G279","v":{"v":0.038490884,"d":"3.85%"}},{"v":0.038490884,"d":"3.85%"},{"$f":"+I279","v":{"v":200000,"d":"200,000"}},{"$f":"+J279","v":{"v":0.038930464000000005,"d":"3.89%"}},{"v":0.038930464000000005,"d":"3.89%"},{"$f":"+L279","v":{"v":200000,"d":"200,000"}},{"$f":"+M279","v":{"v":0.04121517733333333,"d":"4.12%"}},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 1) Teaching Assista","L39",{"$f":"+C280","v":{"v":200000,"d":"200,000"}},{"v":0.039303104000000005,"d":"3.93%"},{"v":0.039303104000000005,"d":"3.93%"},{"$f":"+F280","v":{"v":200000,"d":"200,000"}},{"v":0.038490884,"d":"3.85%"},{"v":0.038490884,"d":"3.85%"},{"$f":"+I280","v":{"v":200000,"d":"200,000"}},{"v":0.038930464000000005,"d":"3.89%"},{"v":0.038930464000000005,"d":"3.89%"},{"$f":"+L280","v":{"v":200000,"d":"200,000"}},{"v":0.04121517733333333,"d":"4.12%"},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 1) Teaching Assista","L40",{"v":200000,"d":"200,000"},{"v":0.039303104000000005,"d":"3.93%"},{"v":0.039303104000000005,"d":"3.93%"},{"v":200000,"d":"200,000"},{"v":0.038490884,"d":"3.85%"},{"v":0.038490884,"d":"3.85%"},{"v":200000,"d":"200,000"},{"v":0.038930464000000005,"d":"3.89%"},{"v":0.038930464000000005,"d":"3.89%"},{"v":200000,"d":"200,000"},{"v":0.04121517733333333,"d":"4.12%"},{"v":0.04121517733333333,"d":"4.12%"}]
["CUPE (Unit 2) Sessional Lectur","L1",{"$f":"+'CP2 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+D283","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+'CP2 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+G283","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CP2 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+J283","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CP2 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP2 All Funds'!$B$134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"+M283","v":{"v":0.0987575,"d":"9.88%"}}]
["CUPE (Unit 2) Sessional Lectur","L2",{"$f":"+'CP2 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$18","v":{"v":0.09349,"d":"9.35%"}},{"v":0.09349,"d":"9.35%"},{"$f":"+'CP2 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$57","v":{"v":0.09224,"d":"9.22%"}},{"v":0.09224,"d":"9.22%"},{"$f":"+'CP2 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$96","v":{"v":0.09224,"d":"9.22%"}},{"v":0.09224,"d":"9.22%"},{"$f":"+'CP2 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP2 All Funds'!$B$135","v":{"v":0.10084,"d":"10.08%"}},{"v":0.10084,"d":"10.08%"}]
["CUPE (Unit 2) Sessional Lectur","L3",{"$f":"+'CP2 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$19","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'CP2 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$58","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CP2 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$97","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CP2 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP2 All Funds'!$B$136","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["CUPE (Unit 2) Sessional Lectur","L4",{"$f":"+'CP2 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$20","v":{"v":0.09547,"d":"9.55%"}},{"v":0.09547,"d":"9.55%"},{"$f":"+'CP2 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$59","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CP2 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$98","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CP2 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP2 All Funds'!$B$137","v":{"v":0.10321999999999999,"d":"10.32%"}},{"v":0.10321999999999999,"d":"10.32%"}]
["CUPE (Unit 2) Sessional Lectur","L5",{"$f":"+'CP2 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$21","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'CP2 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$60","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CP2 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$99","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CP2 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP2 All Funds'!$B$138","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["CUPE (Unit 2) Sessional Lectur","L6",{"$f":"+'CP2 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$22","v":{"v":0.09656999999999999,"d":"9.66%"}},{"v":0.09656999999999999,"d":"9.66%"},{"$f":"+'CP2 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$61","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CP2 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$100","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CP2 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP2 All Funds'!$B$139","v":{"v":0.10454222222222222,"d":"10.45%"}},{"v":0.10454222222222222,"d":"10.45%"}]
["CUPE (Unit 2) Sessional Lectur","L7",{"$f":"+'CP2 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$23","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'CP2 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$62","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CP2 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$101","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CP2 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP2 All Funds'!$B$140","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["CUPE (Unit 2) Sessional Lectur","L8",{"$f":"+'CP2 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$24","v":{"v":0.09517010909090909,"d":"9.52%"}},{"v":0.09517010909090909,"d":"9.52%"},{"$f":"+'CP2 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$63","v":{"v":0.09463221818181818,"d":"9.46%"}},{"v":0.09463221818181818,"d":"9.46%"},{"$f":"+'CP2 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$102","v":{"v":0.09525432727272727,"d":"9.53%"}},{"v":0.09525432727272727,"d":"9.53%"},{"$f":"+'CP2 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP2 All Funds'!$B$141","v":{"v":0.10524007272727272,"d":"10.52%"}},{"v":0.10524007272727272,"d":"10.52%"}]
["CUPE (Unit 2) Sessional Lectur","L9",{"$f":"+'CP2 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$25","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'CP2 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$64","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'CP2 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$103","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'CP2 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP2 All Funds'!$B$142","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["CUPE (Unit 2) Sessional Lectur","L10",{"$f":"+'CP2 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$26","v":{"v":0.08431316923076923,"d":"8.43%"}},{"v":0.08431316923076923,"d":"8.43%"},{"$f":"+'CP2 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$65","v":{"v":0.08457956923076924,"d":"8.46%"}},{"v":0.08457956923076924,"d":"8.46%"},{"$f":"+'CP2 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$104","v":{"v":0.08609596923076923,"d":"8.61%"}},{"v":0.08609596923076923,"d":"8.61%"},{"$f":"+'CP2 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP2 All Funds'!$B$143","v":{"v":0.09612006153846155,"d":"9.61%"}},{"v":0.09612006153846155,"d":"9.61%"}]
["CUPE (Unit 2) Sessional Lectur","L11",{"$f":"+'CP2 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$27","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'CP2 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$66","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'CP2 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$105","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'CP2 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP2 All Funds'!$B$144","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["CUPE (Unit 2) Sessional Lectur","L12",{"$f":"+'CP2 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$28","v":{"v":0.07635141333333333,"d":"7.64%"}},{"v":0.07635141333333333,"d":"7.64%"},{"$f":"+'CP2 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$67","v":{"v":0.07641562666666667,"d":"7.64%"}},{"v":0.07641562666666667,"d":"7.64%"},{"$f":"+'CP2 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$106","v":{"v":0.07772984000000001,"d":"7.77%"}},{"v":0.07772984000000001,"d":"7.77%"},{"$f":"+'CP2 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP2 All Funds'!$B$145","v":{"v":0.08641738666666667,"d":"8.64%"}},{"v":0.08641738666666667,"d":"8.64%"}]
["CUPE (Unit 2) Sessional Lectur","L13",{"$f":"+'CP2 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$29","v":{"v":0.07311695,"d":"7.31%"}},{"v":0.07311695,"d":"7.31%"},{"$f":"+'CP2 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$68","v":{"v":0.07309902500000001,"d":"7.31%"}},{"v":0.07309902500000001,"d":"7.31%"},{"$f":"+'CP2 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$107","v":{"v":0.0743311,"d":"7.43%"}},{"v":0.0743311,"d":"7.43%"},{"$f":"+'CP2 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP2 All Funds'!$B$146","v":{"v":0.082475675,"d":"8.25%"}},{"v":0.082475675,"d":"8.25%"}]
["CUPE (Unit 2) Sessional Lectur","L14",{"$f":"+'CP2 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$30","v":{"v":0.07026301176470588,"d":"7.03%"}},{"v":0.07026301176470588,"d":"7.03%"},{"$f":"+'CP2 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$69","v":{"v":0.07017261176470589,"d":"7.02%"}},{"v":0.07017261176470589,"d":"7.02%"},{"$f":"+'CP2 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$108","v":{"v":0.07133221176470589,"d":"7.13%"}},{"v":0.07133221176470589,"d":"7.13%"},{"$f":"+'CP2 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP2 All Funds'!$B$147","v":{"v":0.07899769411764707,"d":"7.90%"}},{"v":0.07899769411764707,"d":"7.90%"}]
["CUPE (Unit 2) Sessional Lectur","L15",{"$f":"+'CP2 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$31","v":{"v":0.06764617777777777,"d":"6.76%"}},{"v":0.06764617777777777,"d":"6.76%"},{"$f":"+'CP2 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$70","v":{"v":0.06757135555555556,"d":"6.76%"}},{"v":0.06757135555555556,"d":"6.76%"},{"$f":"+'CP2 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$109","v":{"v":0.06866653333333333,"d":"6.87%"}},{"v":0.06866653333333333,"d":"6.87%"},{"$f":"+'CP2 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP2 All Funds'!$B$148","v":{"v":0.07590615555555556,"d":"7.59%"}},{"v":0.07590615555555556,"d":"7.59%"}]
["CUPE (Unit 2) Sessional Lectur","L16",{"$f":"+'CP2 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$32","v":{"v":0.06519111578947369,"d":"6.52%"}},{"v":0.06519111578947369,"d":"6.52%"},{"$f":"+'CP2 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$71","v":{"v":0.06508854736842105,"d":"6.51%"}},{"v":0.06508854736842105,"d":"6.51%"},{"$f":"+'CP2 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$110","v":{"v":0.06623976842105263,"d":"6.62%"}},{"v":0.06623976842105263,"d":"6.62%"},{"$f":"+'CP2 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP2 All Funds'!$B$149","v":{"v":0.07314004210526316,"d":"7.31%"}},{"v":0.07314004210526316,"d":"7.31%"}]
["CUPE (Unit 2) Sessional Lectur","L17",{"$f":"+'CP2 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$33","v":{"v":0.06298156,"d":"6.30%"}},{"v":0.06298156,"d":"6.30%"},{"$f":"+'CP2 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$72","v":{"v":0.06282162000000001,"d":"6.28%"}},{"v":0.06282162000000001,"d":"6.28%"},{"$f":"+'CP2 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$111","v":{"v":0.06391528,"d":"6.39%"}},{"v":0.06391528,"d":"6.39%"},{"$f":"+'CP2 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP2 All Funds'!$B$150","v":{"v":0.07054254,"d":"7.05%"}},{"v":0.07054254,"d":"7.05%"}]
["CUPE (Unit 2) Sessional Lectur","L18",{"$f":"+'CP2 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$34","v":{"v":0.060982438095238095,"d":"6.10%"}},{"v":0.060982438095238095,"d":"6.10%"},{"$f":"+'CP2 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$73","v":{"v":0.060770590476190475,"d":"6.08%"}},{"v":0.060770590476190475,"d":"6.08%"},{"$f":"+'CP2 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$112","v":{"v":0.061812171428571434,"d":"6.18%"}},{"v":0.061812171428571434,"d":"6.18%"},{"$f":"+'CP2 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP2 All Funds'!$B$151","v":{"v":0.06812384761904762,"d":"6.81%"}},{"v":0.06812384761904762,"d":"6.81%"}]
["CUPE (Unit 2) Sessional Lectur","L19",{"$f":"+'CP2 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$35","v":{"v":0.059165054545454544,"d":"5.92%"}},{"v":0.059165054545454544,"d":"5.92%"},{"$f":"+'CP2 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$74","v":{"v":0.05890601818181818,"d":"5.89%"}},{"v":0.05890601818181818,"d":"5.89%"},{"$f":"+'CP2 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$113","v":{"v":0.05990025454545455,"d":"5.99%"}},{"v":0.05990025454545455,"d":"5.99%"},{"$f":"+'CP2 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP2 All Funds'!$B$152","v":{"v":0.06592503636363636,"d":"6.59%"}},{"v":0.06592503636363636,"d":"6.59%"}]
["CUPE (Unit 2) Sessional Lectur","L20",{"$f":"+'CP2 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$36","v":{"v":0.057505704347826085,"d":"5.75%"}},{"v":0.057505704347826085,"d":"5.75%"},{"$f":"+'CP2 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$75","v":{"v":0.05720358260869565,"d":"5.72%"}},{"v":0.05720358260869565,"d":"5.72%"},{"$f":"+'CP2 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$114","v":{"v":0.05815459130434783,"d":"5.82%"}},{"v":0.05815459130434783,"d":"5.82%"},{"$f":"+'CP2 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP2 All Funds'!$B$153","v":{"v":0.06391742608695652,"d":"6.39%"}},{"v":0.06391742608695652,"d":"6.39%"}]
["CUPE (Unit 2) Sessional Lectur","L21",{"$f":"+'CP2 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$37","v":{"v":0.05598463333333333,"d":"5.60%"}},{"v":0.05598463333333333,"d":"5.60%"},{"$f":"+'CP2 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$76","v":{"v":0.05564301666666667,"d":"5.56%"}},{"v":0.05564301666666667,"d":"5.56%"},{"$f":"+'CP2 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$115","v":{"v":0.056554400000000005,"d":"5.66%"}},{"v":0.056554400000000005,"d":"5.66%"},{"$f":"+'CP2 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP2 All Funds'!$B$154","v":{"v":0.06207711666666667,"d":"6.21%"}},{"v":0.06207711666666667,"d":"6.21%"}]
["CUPE (Unit 2) Sessional Lectur","L22",{"$f":"+'CP2 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$38","v":{"v":0.054585248,"d":"5.46%"}},{"v":0.054585248,"d":"5.46%"},{"$f":"+'CP2 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$77","v":{"v":0.054207296,"d":"5.42%"}},{"v":0.054207296,"d":"5.42%"},{"$f":"+'CP2 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$116","v":{"v":0.055082224,"d":"5.51%"}},{"v":0.055082224,"d":"5.51%"},{"$f":"+'CP2 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP2 All Funds'!$B$155","v":{"v":0.060384032,"d":"6.04%"}},{"v":0.060384032,"d":"6.04%"}]
["CUPE (Unit 2) Sessional Lectur","L23",{"$f":"+'CP2 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$39","v":{"v":0.053293507692307694,"d":"5.33%"}},{"v":0.053293507692307694,"d":"5.33%"},{"$f":"+'CP2 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$78","v":{"v":0.052882015384615386,"d":"5.29%"}},{"v":0.052882015384615386,"d":"5.29%"},{"$f":"+'CP2 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$117","v":{"v":0.05372329230769231,"d":"5.37%"}},{"v":0.05372329230769231,"d":"5.37%"},{"$f":"+'CP2 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP2 All Funds'!$B$156","v":{"v":0.05882118461538462,"d":"5.88%"}},{"v":0.05882118461538462,"d":"5.88%"}]
["CUPE (Unit 2) Sessional Lectur","L24",{"$f":"+'CP2 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$40","v":{"v":0.05209745185185185,"d":"5.21%"}},{"v":0.05209745185185185,"d":"5.21%"},{"$f":"+'CP2 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$79","v":{"v":0.05165490370370371,"d":"5.17%"}},{"v":0.05165490370370371,"d":"5.17%"},{"$f":"+'CP2 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$118","v":{"v":0.05246502222222223,"d":"5.25%"}},{"v":0.05246502222222223,"d":"5.25%"},{"$f":"+'CP2 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP2 All Funds'!$B$157","v":{"v":0.0573741037037037,"d":"5.74%"}},{"v":0.0573741037037037,"d":"5.74%"}]
["CUPE (Unit 2) Sessional Lectur","L25",{"$f":"+'CP2 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$41","v":{"v":0.05098682857142857,"d":"5.10%"}},{"v":0.05098682857142857,"d":"5.10%"},{"$f":"+'CP2 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$80","v":{"v":0.05051544285714286,"d":"5.05%"}},{"v":0.05051544285714286,"d":"5.05%"},{"$f":"+'CP2 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$119","v":{"v":0.051296628571428575,"d":"5.13%"}},{"v":0.051296628571428575,"d":"5.13%"},{"$f":"+'CP2 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP2 All Funds'!$B$158","v":{"v":0.056030385714285716,"d":"5.60%"}},{"v":0.056030385714285716,"d":"5.60%"}]
["CUPE (Unit 2) Sessional Lectur","L26",{"$f":"+'CP2 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$42","v":{"v":0.0499528,"d":"5.00%"}},{"$f":"+D308","v":{"v":0.0499528,"d":"5.00%"}},{"$f":"+'CP2 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$81","v":{"v":0.04945456551724138,"d":"4.95%"}},{"$f":"+G308","v":{"v":0.04945456551724138,"d":"4.95%"}},{"$f":"+'CP2 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$120","v":{"v":0.05020881379310345,"d":"5.02%"}},{"$f":"+J308","v":{"v":0.05020881379310345,"d":"5.02%"}},{"$f":"+'CP2 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP2 All Funds'!$B$159","v":{"v":0.05477933793103448,"d":"5.48%"}},{"$f":"+M308","v":{"v":0.05477933793103448,"d":"5.48%"}}]
["CUPE (Unit 2) Sessional Lectur","L27",{"$f":"+'CP2 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$43","v":{"v":0.048987706666666665,"d":"4.90%"}},{"v":0.048987706666666665,"d":"4.90%"},{"$f":"+'CP2 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$82","v":{"v":0.04846441333333334,"d":"4.85%"}},{"v":0.04846441333333334,"d":"4.85%"},{"$f":"+'CP2 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$121","v":{"v":0.049193520000000004,"d":"4.92%"}},{"v":0.049193520000000004,"d":"4.92%"},{"$f":"+'CP2 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP2 All Funds'!$B$160","v":{"v":0.053611693333333335,"d":"5.36%"}},{"v":0.053611693333333335,"d":"5.36%"}]
["CUPE (Unit 2) Sessional Lectur","L28",{"$f":"+'CP2 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$44","v":{"v":0.04808487741935484,"d":"4.81%"}},{"v":0.04808487741935484,"d":"4.81%"},{"$f":"+'CP2 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$83","v":{"v":0.04753814193548387,"d":"4.75%"}},{"v":0.04753814193548387,"d":"4.75%"},{"$f":"+'CP2 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$122","v":{"v":0.04824372903225806,"d":"4.82%"}},{"v":0.04824372903225806,"d":"4.82%"},{"$f":"+'CP2 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP2 All Funds'!$B$161","v":{"v":0.05251938064516129,"d":"5.25%"}},{"v":0.05251938064516129,"d":"5.25%"}]
["CUPE (Unit 2) Sessional Lectur","L29",{"$f":"+'CP2 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$45","v":{"v":0.047238475,"d":"4.72%"}},{"v":0.047238475,"d":"4.72%"},{"$f":"+'CP2 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$84","v":{"v":0.0466697625,"d":"4.67%"}},{"v":0.0466697625,"d":"4.67%"},{"$f":"+'CP2 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$123","v":{"v":0.0473533,"d":"4.74%"}},{"v":0.0473533,"d":"4.74%"},{"$f":"+'CP2 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP2 All Funds'!$B$162","v":{"v":0.0514953375,"d":"5.15%"}},{"v":0.0514953375,"d":"5.15%"}]
["CUPE (Unit 2) Sessional Lectur","L30",{"$f":"+'CP2 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$46","v":{"v":0.046443369696969695,"d":"4.64%"}},{"v":0.046443369696969695,"d":"4.64%"},{"$f":"+'CP2 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$85","v":{"v":0.04585401212121212,"d":"4.59%"}},{"v":0.04585401212121212,"d":"4.59%"},{"$f":"+'CP2 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$124","v":{"v":0.04651683636363636,"d":"4.65%"}},{"v":0.04651683636363636,"d":"4.65%"},{"$f":"+'CP2 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP2 All Funds'!$B$163","v":{"v":0.05053335757575758,"d":"5.05%"}},{"v":0.05053335757575758,"d":"5.05%"}]
["CUPE (Unit 2) Sessional Lectur","L31",{"$f":"+'CP2 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$47","v":{"v":0.04569503529411765,"d":"4.57%"}},{"v":0.04569503529411765,"d":"4.57%"},{"$f":"+'CP2 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$86","v":{"v":0.04508624705882353,"d":"4.51%"}},{"v":0.04508624705882353,"d":"4.51%"},{"$f":"+'CP2 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$125","v":{"v":0.045729576470588236,"d":"4.57%"}},{"v":0.045729576470588236,"d":"4.57%"},{"$f":"+'CP2 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP2 All Funds'!$B$164","v":{"v":0.049627964705882356,"d":"4.96%"}},{"v":0.049627964705882356,"d":"4.96%"}]
["CUPE (Unit 2) Sessional Lectur","L32",{"$f":"+'CP2 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$48","v":{"v":0.04498946285714286,"d":"4.50%"}},{"v":0.04498946285714286,"d":"4.50%"},{"$f":"+'CP2 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$87","v":{"v":0.044362354285714285,"d":"4.44%"}},{"v":0.044362354285714285,"d":"4.44%"},{"$f":"+'CP2 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$126","v":{"v":0.04498730285714286,"d":"4.50%"}},{"v":0.04498730285714286,"d":"4.50%"},{"$f":"+'CP2 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP2 All Funds'!$B$165","v":{"v":0.04877430857142857,"d":"4.88%"}},{"v":0.04877430857142857,"d":"4.88%"}]
["CUPE (Unit 2) Sessional Lectur","L33",{"$f":"+'CP2 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$49","v":{"v":0.04432308888888889,"d":"4.43%"}},{"v":0.04432308888888889,"d":"4.43%"},{"$f":"+'CP2 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$88","v":{"v":0.04367867777777778,"d":"4.37%"}},{"v":0.04367867777777778,"d":"4.37%"},{"$f":"+'CP2 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$127","v":{"v":0.04428626666666667,"d":"4.43%"}},{"v":0.04428626666666667,"d":"4.43%"},{"$f":"+'CP2 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP2 All Funds'!$B$166","v":{"v":0.047968077777777784,"d":"4.80%"}},{"v":0.047968077777777784,"d":"4.80%"}]
["CUPE (Unit 2) Sessional Lectur","L34",{"$f":"+'CP2 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$50","v":{"v":0.043692735135135136,"d":"4.37%"}},{"v":0.043692735135135136,"d":"4.37%"},{"$f":"+'CP2 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$89","v":{"v":0.04303195675675676,"d":"4.30%"}},{"v":0.04303195675675676,"d":"4.30%"},{"$f":"+'CP2 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$128","v":{"v":0.043623124324324324,"d":"4.36%"}},{"v":0.043623124324324324,"d":"4.36%"},{"$f":"+'CP2 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP2 All Funds'!$B$167","v":{"v":0.047205427027027035,"d":"4.72%"}},{"v":0.047205427027027035,"d":"4.72%"}]
["CUPE (Unit 2) Sessional Lectur","L35",{"$f":"+'CP2 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$51","v":{"v":0.04309555789473684,"d":"4.31%"}},{"v":0.04309555789473684,"d":"4.31%"},{"$f":"+'CP2 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$90","v":{"v":0.04241927368421053,"d":"4.24%"}},{"v":0.04241927368421053,"d":"4.24%"},{"$f":"+'CP2 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$129","v":{"v":0.042994884210526316,"d":"4.30%"}},{"v":0.042994884210526316,"d":"4.30%"},{"$f":"+'CP2 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP2 All Funds'!$B$168","v":{"v":0.04648291578947369,"d":"4.65%"}},{"v":0.04648291578947369,"d":"4.65%"}]
["CUPE (Unit 2) Sessional Lectur","L36",{"$f":"+'CP2 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$52","v":{"v":0.04252900512820512,"d":"4.25%"}},{"v":0.04252900512820512,"d":"4.25%"},{"$f":"+'CP2 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$91","v":{"v":0.041838010256410256,"d":"4.18%"}},{"v":0.041838010256410256,"d":"4.18%"},{"$f":"+'CP2 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$130","v":{"v":0.04239886153846154,"d":"4.24%"}},{"v":0.04239886153846154,"d":"4.24%"},{"$f":"+'CP2 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP2 All Funds'!$B$169","v":{"v":0.04579745641025641,"d":"4.58%"}},{"v":0.04579745641025641,"d":"4.58%"}]
["CUPE (Unit 2) Sessional Lectur","L37",{"$f":"+'CP2 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$53","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+'CP2 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$92","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+'CP2 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$131","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+'CP2 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP2 All Funds'!$B$170","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE (Unit 2) Sessional Lectur","L38",{"$f":"+C319","v":{"v":200000,"d":"200,000"}},{"$f":"+D319","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+F319","v":{"v":200000,"d":"200,000"}},{"$f":"+G319","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+I319","v":{"v":200000,"d":"200,000"}},{"$f":"+J319","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L319","v":{"v":200000,"d":"200,000"}},{"$f":"+M319","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE (Unit 2) Sessional Lectur","L39",{"$f":"+C320","v":{"v":200000,"d":"200,000"}},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"$f":"+F320","v":{"v":200000,"d":"200,000"}},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"$f":"+I320","v":{"v":200000,"d":"200,000"}},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L320","v":{"v":200000,"d":"200,000"}},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["CUPE (Unit 2) Sessional Lectur","L40",{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["Post Doc Fellows (Union)","L1",{"$f":"+'CP3 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$17","v":{"v":0.18967966,"d":"18.97%"}},{"$f":"+D323","v":{"v":0.18967966,"d":"18.97%"}},{"$f":"+'CP3 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$56","v":{"v":0.19115774000000002,"d":"19.12%"}},{"$f":"+G323","v":{"v":0.19115774000000002,"d":"19.12%"}},{"$f":"+'CP3 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$95","v":{"v":0.19442420000000002,"d":"19.44%"}},{"$f":"+J323","v":{"v":0.19442420000000002,"d":"19.44%"}},{"$f":"+'CP3 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CP3 All Funds'!$B$134","v":{"v":0.20690996,"d":"20.69%"}},{"$f":"+M323","v":{"v":0.20690996,"d":"20.69%"}}]
["Post Doc Fellows (Union)","L2",{"$f":"+'CP3 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$18","v":{"v":0.17231307999999998,"d":"17.23%"}},{"$f":"+D324","v":{"v":0.17231307999999998,"d":"17.23%"}},{"$f":"+'CP3 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$57","v":{"v":0.17324554399999997,"d":"17.32%"}},{"$f":"+G324","v":{"v":0.17324554399999997,"d":"17.32%"}},{"$f":"+'CP3 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$96","v":{"v":0.17585871199999997,"d":"17.59%"}},{"$f":"+J324","v":{"v":0.17585871199999997,"d":"17.59%"}},{"$f":"+'CP3 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CP3 All Funds'!$B$135","v":{"v":0.18784731999999996,"d":"18.78%"}},{"$f":"+M324","v":{"v":0.18784731999999996,"d":"18.78%"}}]
["Post Doc Fellows (Union)","L3",{"$f":"+'CP3 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$19","v":{"v":0.16073536,"d":"16.07%"}},{"v":0.16073536,"d":"16.07%"},{"$f":"+'CP3 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$58","v":{"v":0.16130408000000002,"d":"16.13%"}},{"v":0.16130408000000002,"d":"16.13%"},{"$f":"+'CP3 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$97","v":{"v":0.16348172,"d":"16.35%"}},{"v":0.16348172,"d":"16.35%"},{"$f":"+'CP3 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CP3 All Funds'!$B$136","v":{"v":0.17513889333333332,"d":"17.51%"}},{"v":0.17513889333333332,"d":"17.51%"}]
["Post Doc Fellows (Union)","L4",{"$f":"+'CP3 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$20","v":{"v":0.15246555999999997,"d":"15.25%"}},{"v":0.15246555999999997,"d":"15.25%"},{"$f":"+'CP3 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$59","v":{"v":0.15277446285714283,"d":"15.28%"}},{"v":0.15277446285714283,"d":"15.28%"},{"$f":"+'CP3 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$98","v":{"v":0.15464101142857142,"d":"15.46%"}},{"v":0.15464101142857142,"d":"15.46%"},{"$f":"+'CP3 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CP3 All Funds'!$B$137","v":{"v":0.16606144571428572,"d":"16.61%"}},{"v":0.16606144571428572,"d":"16.61%"}]
["Post Doc Fellows (Union)","L5",{"$f":"+'CP3 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$21","v":{"v":0.14626320999999998,"d":"14.63%"}},{"v":0.14626320999999998,"d":"14.63%"},{"$f":"+'CP3 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$60","v":{"v":0.14637725,"d":"14.64%"}},{"v":0.14637725,"d":"14.64%"},{"$f":"+'CP3 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$99","v":{"v":0.14801047999999997,"d":"14.80%"}},{"v":0.14801047999999997,"d":"14.80%"},{"$f":"+'CP3 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CP3 All Funds'!$B$138","v":{"v":0.15925336,"d":"15.93%"}},{"v":0.15925336,"d":"15.93%"}]
["Post Doc Fellows (Union)","L6",{"$f":"+'CP3 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$22","v":{"v":0.14143915999999998,"d":"14.14%"}},{"v":0.14143915999999998,"d":"14.14%"},{"$f":"+'CP3 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$61","v":{"v":0.14140164,"d":"14.14%"}},{"v":0.14140164,"d":"14.14%"},{"$f":"+'CP3 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$100","v":{"v":0.1428534,"d":"14.29%"}},{"v":0.1428534,"d":"14.29%"},{"$f":"+'CP3 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CP3 All Funds'!$B$139","v":{"v":0.1539581822222222,"d":"15.40%"}},{"v":0.1539581822222222,"d":"15.40%"}]
["Post Doc Fellows (Union)","L7",{"$f":"+'CP3 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$23","v":{"v":0.13757992,"d":"13.76%"}},{"v":0.13757992,"d":"13.76%"},{"$f":"+'CP3 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$62","v":{"v":0.137421152,"d":"13.74%"}},{"v":0.137421152,"d":"13.74%"},{"$f":"+'CP3 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$101","v":{"v":0.138727736,"d":"13.87%"}},{"v":0.138727736,"d":"13.87%"},{"$f":"+'CP3 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CP3 All Funds'!$B$140","v":{"v":0.14972203999999997,"d":"14.97%"}},{"v":0.14972203999999997,"d":"14.97%"}]
["Post Doc Fellows (Union)","L8",{"$f":"+'CP3 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$24","v":{"v":0.13232246909090908,"d":"13.23%"}},{"v":0.13232246909090908,"d":"13.23%"},{"$f":"+'CP3 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$63","v":{"v":0.13277660727272728,"d":"13.28%"}},{"v":0.13277660727272728,"d":"13.28%"},{"$f":"+'CP3 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$102","v":{"v":0.13458652000000002,"d":"13.46%"}},{"v":0.13458652000000002,"d":"13.46%"},{"$f":"+'CP3 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CP3 All Funds'!$B$141","v":{"v":0.1461125418181818,"d":"14.61%"}},{"v":0.1461125418181818,"d":"14.61%"}]
["Post Doc Fellows (Union)","L9",{"$f":"+'CP3 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$25","v":{"v":0.12354782666666665,"d":"12.35%"}},{"v":0.12354782666666665,"d":"12.35%"},{"$f":"+'CP3 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$64","v":{"v":0.12484995333333333,"d":"12.48%"}},{"v":0.12484995333333333,"d":"12.48%"},{"$f":"+'CP3 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$103","v":{"v":0.12758154,"d":"12.76%"}},{"v":0.12758154,"d":"12.76%"},{"$f":"+'CP3 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CP3 All Funds'!$B$142","v":{"v":0.13985289333333334,"d":"13.99%"}},{"v":0.13985289333333334,"d":"13.99%"}]
["Post Doc Fellows (Union)","L10",{"$f":"+'CP3 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$26","v":{"v":0.11612312923076923,"d":"11.61%"}},{"v":0.11612312923076923,"d":"11.61%"},{"$f":"+'CP3 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$65","v":{"v":0.11722893846153846,"d":"11.72%"}},{"v":0.11722893846153846,"d":"11.72%"},{"$f":"+'CP3 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$104","v":{"v":0.11975040307692308,"d":"11.98%"}},{"v":0.11975040307692308,"d":"11.98%"},{"$f":"+'CP3 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CP3 All Funds'!$B$143","v":{"v":0.13107780615384615,"d":"13.11%"}},{"v":0.13107780615384615,"d":"13.11%"}]
["Post Doc Fellows (Union)","L11",{"$f":"+'CP3 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$27","v":{"v":0.10975910285714284,"d":"10.98%"}},{"v":0.10975910285714284,"d":"10.98%"},{"$f":"+'CP3 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$66","v":{"v":0.11069664,"d":"11.07%"}},{"v":0.11069664,"d":"11.07%"},{"$f":"+'CP3 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$105","v":{"v":0.113038,"d":"11.30%"}},{"v":0.113038,"d":"11.30%"},{"$f":"+'CP3 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CP3 All Funds'!$B$144","v":{"v":0.12355630285714285,"d":"12.36%"}},{"v":0.12355630285714285,"d":"12.36%"}]
["Post Doc Fellows (Union)","L12",{"$f":"+'CP3 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$28","v":{"v":0.10424361333333332,"d":"10.42%"}},{"v":0.10424361333333332,"d":"10.42%"},{"$f":"+'CP3 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$67","v":{"v":0.10503531466666666,"d":"10.50%"}},{"v":0.10503531466666666,"d":"10.50%"},{"$f":"+'CP3 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$106","v":{"v":0.107220584,"d":"10.72%"}},{"v":0.107220584,"d":"10.72%"},{"$f":"+'CP3 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CP3 All Funds'!$B$145","v":{"v":0.11703766666666665,"d":"11.70%"}},{"v":0.11703766666666665,"d":"11.70%"}]
["Post Doc Fellows (Union)","L13",{"$f":"+'CP3 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$29","v":{"v":0.09941755999999999,"d":"9.94%"}},{"v":0.09941755999999999,"d":"9.94%"},{"$f":"+'CP3 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$68","v":{"v":0.100081655,"d":"10.01%"}},{"v":0.100081655,"d":"10.01%"},{"$f":"+'CP3 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$107","v":{"v":0.102130345,"d":"10.21%"}},{"v":0.102130345,"d":"10.21%"},{"$f":"+'CP3 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CP3 All Funds'!$B$146","v":{"v":0.11133385999999998,"d":"11.13%"}},{"v":0.11133385999999998,"d":"11.13%"}]
["Post Doc Fellows (Union)","L14",{"$f":"+'CP3 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$30","v":{"v":0.09515927764705881,"d":"9.52%"}},{"v":0.09515927764705881,"d":"9.52%"},{"$f":"+'CP3 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$69","v":{"v":0.09571077882352941,"d":"9.57%"}},{"v":0.09571077882352941,"d":"9.57%"},{"$f":"+'CP3 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$108","v":{"v":0.09763895764705884,"d":"9.76%"}},{"v":0.09763895764705884,"d":"9.76%"},{"$f":"+'CP3 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CP3 All Funds'!$B$147","v":{"v":0.10630108941176471,"d":"10.63%"}},{"v":0.10630108941176471,"d":"10.63%"}]
["Post Doc Fellows (Union)","L15",{"$f":"+'CP3 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$31","v":{"v":0.09129413777777777,"d":"9.13%"}},{"v":0.09129413777777777,"d":"9.13%"},{"$f":"+'CP3 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$70","v":{"v":0.09182555555555555,"d":"9.18%"}},{"v":0.09182555555555555,"d":"9.18%"},{"$f":"+'CP3 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$109","v":{"v":0.09364661333333334,"d":"9.36%"}},{"v":0.09364661333333334,"d":"9.36%"},{"$f":"+'CP3 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CP3 All Funds'!$B$148","v":{"v":0.10182751555555555,"d":"10.18%"}},{"v":0.10182751555555555,"d":"10.18%"}]
["Post Doc Fellows (Union)","L16",{"$f":"+'CP3 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$32","v":{"v":0.08772217052631577,"d":"8.77%"}},{"v":0.08772217052631577,"d":"8.77%"},{"$f":"+'CP3 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$71","v":{"v":0.08819393473684212,"d":"8.82%"}},{"v":0.08819393473684212,"d":"8.82%"},{"$f":"+'CP3 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$110","v":{"v":0.09003283157894737,"d":"9.00%"}},{"v":0.09003283157894737,"d":"9.00%"},{"$f":"+'CP3 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CP3 All Funds'!$B$149","v":{"v":0.09782484421052631,"d":"9.78%"}},{"v":0.09782484421052631,"d":"9.78%"}]
["Post Doc Fellows (Union)","L17",{"$f":"+'CP3 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$33","v":{"v":0.0845074,"d":"8.45%"}},{"v":0.0845074,"d":"8.45%"},{"$f":"+'CP3 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$72","v":{"v":0.084893076,"d":"8.49%"}},{"v":0.084893076,"d":"8.49%"},{"$f":"+'CP3 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$111","v":{"v":0.08664002800000001,"d":"8.66%"}},{"v":0.08664002800000001,"d":"8.66%"},{"$f":"+'CP3 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CP3 All Funds'!$B$150","v":{"v":0.09411444,"d":"9.41%"}},{"v":0.09411444,"d":"9.41%"}]
["Post Doc Fellows (Union)","L18",{"$f":"+'CP3 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$34","v":{"v":0.0814832380952381,"d":"8.15%"}},{"v":0.0814832380952381,"d":"8.15%"},{"$f":"+'CP3 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$73","v":{"v":0.08179102476190477,"d":"8.18%"}},{"v":0.08179102476190477,"d":"8.18%"},{"$f":"+'CP3 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$112","v":{"v":0.08345478857142857,"d":"8.35%"}},{"v":0.08345478857142857,"d":"8.35%"},{"$f":"+'CP3 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CP3 All Funds'!$B$151","v":{"v":0.09057327619047618,"d":"9.06%"}},{"v":0.09057327619047618,"d":"9.06%"}]
["Post Doc Fellows (Union)","L19",{"$f":"+'CP3 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$35","v":{"v":0.078734,"d":"7.87%"}},{"v":0.078734,"d":"7.87%"},{"$f":"+'CP3 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$74","v":{"v":0.07897097818181818,"d":"7.90%"}},{"v":0.07897097818181818,"d":"7.90%"},{"$f":"+'CP3 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$113","v":{"v":0.08055911636363637,"d":"8.06%"}},{"v":0.08055911636363637,"d":"8.06%"},{"$f":"+'CP3 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CP3 All Funds'!$B$152","v":{"v":0.08735403636363635,"d":"8.74%"}},{"v":0.08735403636363635,"d":"8.74%"}]
["Post Doc Fellows (Union)","L20",{"$f":"+'CP3 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$36","v":{"v":0.07622382608695652,"d":"7.62%"}},{"v":0.07622382608695652,"d":"7.62%"},{"$f":"+'CP3 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$75","v":{"v":0.07639615304347826,"d":"7.64%"}},{"v":0.07639615304347826,"d":"7.64%"},{"$f":"+'CP3 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$114","v":{"v":0.07791524173913043,"d":"7.79%"}},{"v":0.07791524173913043,"d":"7.79%"},{"$f":"+'CP3 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CP3 All Funds'!$B$153","v":{"v":0.0844147304347826,"d":"8.44%"}},{"v":0.0844147304347826,"d":"8.44%"}]
["Post Doc Fellows (Union)","L21",{"$f":"+'CP3 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$37","v":{"v":0.07392283333333333,"d":"7.39%"}},{"v":0.07392283333333333,"d":"7.39%"},{"$f":"+'CP3 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$76","v":{"v":0.07403589666666667,"d":"7.40%"}},{"v":0.07403589666666667,"d":"7.40%"},{"$f":"+'CP3 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$115","v":{"v":0.07549169,"d":"7.55%"}},{"v":0.07549169,"d":"7.55%"},{"$f":"+'CP3 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CP3 All Funds'!$B$154","v":{"v":0.08172036666666667,"d":"8.17%"}},{"v":0.08172036666666667,"d":"8.17%"}]
["Post Doc Fellows (Union)","L22",{"$f":"+'CP3 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$38","v":{"v":0.07180592,"d":"7.18%"}},{"v":0.07180592,"d":"7.18%"},{"$f":"+'CP3 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$77","v":{"v":0.0718644608,"d":"7.19%"}},{"v":0.0718644608,"d":"7.19%"},{"$f":"+'CP3 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$116","v":{"v":0.0732620224,"d":"7.33%"}},{"v":0.0732620224,"d":"7.33%"},{"$f":"+'CP3 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CP3 All Funds'!$B$155","v":{"v":0.07924155199999999,"d":"7.92%"}},{"v":0.07924155199999999,"d":"7.92%"}]
["Post Doc Fellows (Union)","L23",{"$f":"+'CP3 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$39","v":{"v":0.06985184615384615,"d":"6.99%"}},{"v":0.06985184615384615,"d":"6.99%"},{"$f":"+'CP3 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$78","v":{"v":0.06986005846153846,"d":"6.99%"}},{"v":0.06986005846153846,"d":"6.99%"},{"$f":"+'CP3 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$117","v":{"v":0.07120386769230769,"d":"7.12%"}},{"v":0.07120386769230769,"d":"7.12%"},{"$f":"+'CP3 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CP3 All Funds'!$B$156","v":{"v":0.07695341538461538,"d":"7.70%"}},{"v":0.07695341538461538,"d":"7.70%"}]
["Post Doc Fellows (Union)","L24",{"$f":"+'CP3 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$40","v":{"v":0.06804251851851852,"d":"6.80%"}},{"v":0.06804251851851852,"d":"6.80%"},{"$f":"+'CP3 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$79","v":{"v":0.06800413037037037,"d":"6.80%"}},{"v":0.06800413037037037,"d":"6.80%"},{"$f":"+'CP3 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$118","v":{"v":0.06929816888888889,"d":"6.93%"}},{"v":0.06929816888888889,"d":"6.93%"},{"$f":"+'CP3 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CP3 All Funds'!$B$157","v":{"v":0.07483477037037037,"d":"7.48%"}},{"v":0.07483477037037037,"d":"7.48%"}]
["Post Doc Fellows (Union)","L25",{"$f":"+'CP3 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$41","v":{"v":0.06636242857142857,"d":"6.64%"}},{"v":0.06636242857142857,"d":"6.64%"},{"$f":"+'CP3 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$80","v":{"v":0.06628076857142857,"d":"6.63%"}},{"v":0.06628076857142857,"d":"6.63%"},{"$f":"+'CP3 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$119","v":{"v":0.06752859142857143,"d":"6.75%"}},{"v":0.06752859142857143,"d":"6.75%"},{"$f":"+'CP3 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CP3 All Funds'!$B$158","v":{"v":0.07286745714285714,"d":"7.29%"}},{"v":0.07286745714285714,"d":"7.29%"}]
["Post Doc Fellows (Union)","L26",{"$f":"+'CP3 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$42","v":{"v":0.06479820689655172,"d":"6.48%"}},{"v":0.06479820689655172,"d":"6.48%"},{"$f":"+'CP3 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$81","v":{"v":0.06467625931034483,"d":"6.47%"}},{"v":0.06467625931034483,"d":"6.47%"},{"$f":"+'CP3 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$120","v":{"v":0.06588105379310345,"d":"6.59%"}},{"v":0.06588105379310345,"d":"6.59%"},{"$f":"+'CP3 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CP3 All Funds'!$B$159","v":{"v":0.07103582068965517,"d":"7.10%"}},{"v":0.07103582068965517,"d":"7.10%"}]
["Post Doc Fellows (Union)","L27",{"$f":"+'CP3 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$43","v":{"v":0.06333826666666667,"d":"6.33%"}},{"v":0.06333826666666667,"d":"6.33%"},{"$f":"+'CP3 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$82","v":{"v":0.06317871733333333,"d":"6.32%"}},{"v":0.06317871733333333,"d":"6.32%"},{"$f":"+'CP3 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$121","v":{"v":0.064343352,"d":"6.43%"}},{"v":0.064343352,"d":"6.43%"},{"$f":"+'CP3 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CP3 All Funds'!$B$160","v":{"v":0.06932629333333333,"d":"6.93%"}},{"v":0.06932629333333333,"d":"6.93%"}]
["Post Doc Fellows (Union)","L28",{"$f":"+'CP3 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$44","v":{"v":0.061972516129032255,"d":"6.20%"}},{"v":0.061972516129032255,"d":"6.20%"},{"$f":"+'CP3 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$83","v":{"v":0.061777790967741934,"d":"6.18%"}},{"v":0.061777790967741934,"d":"6.18%"},{"$f":"+'CP3 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$122","v":{"v":0.06290485677419355,"d":"6.29%"}},{"v":0.06290485677419355,"d":"6.29%"},{"$f":"+'CP3 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CP3 All Funds'!$B$161","v":{"v":0.06772705806451612,"d":"6.77%"}},{"v":0.06772705806451612,"d":"6.77%"}]
["Post Doc Fellows (Union)","L29",{"$f":"+'CP3 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$45","v":{"v":0.060692125,"d":"6.07%"}},{"v":0.060692125,"d":"6.07%"},{"$f":"+'CP3 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$84","v":{"v":0.060464422500000004,"d":"6.05%"}},{"v":0.060464422500000004,"d":"6.05%"},{"$f":"+'CP3 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$123","v":{"v":0.061556267500000005,"d":"6.16%"}},{"v":0.061556267500000005,"d":"6.16%"},{"$f":"+'CP3 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CP3 All Funds'!$B$162","v":{"v":0.066227775,"d":"6.62%"}},{"v":0.066227775,"d":"6.62%"}]
["Post Doc Fellows (Union)","L30",{"$f":"+'CP3 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$46","v":{"v":0.05948933333333333,"d":"5.95%"}},{"v":0.05948933333333333,"d":"5.95%"},{"$f":"+'CP3 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$85","v":{"v":0.05923065212121212,"d":"5.92%"}},{"v":0.05923065212121212,"d":"5.92%"},{"$f":"+'CP3 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$124","v":{"v":0.06028941090909091,"d":"6.03%"}},{"v":0.06028941090909091,"d":"6.03%"},{"$f":"+'CP3 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CP3 All Funds'!$B$163","v":{"v":0.06481935757575757,"d":"6.48%"}},{"v":0.06481935757575757,"d":"6.48%"}]
["Post Doc Fellows (Union)","L31",{"$f":"+'CP3 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$47","v":{"v":0.058357294117647056,"d":"5.84%"}},{"v":0.058357294117647056,"d":"5.84%"},{"$f":"+'CP3 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$86","v":{"v":0.058069456470588234,"d":"5.81%"}},{"v":0.058069456470588234,"d":"5.81%"},{"$f":"+'CP3 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$125","v":{"v":0.059097075294117646,"d":"5.91%"}},{"v":0.059097075294117646,"d":"5.91%"},{"$f":"+'CP3 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CP3 All Funds'!$B$164","v":{"v":0.06349378823529411,"d":"6.35%"}},{"v":0.06349378823529411,"d":"6.35%"}]
["Post Doc Fellows (Union)","L32",{"$f":"+'CP3 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$48","v":{"v":0.05728994285714285,"d":"5.73%"}},{"v":0.05728994285714285,"d":"5.73%"},{"$f":"+'CP3 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$87","v":{"v":0.056974614857142857,"d":"5.70%"}},{"v":0.056974614857142857,"d":"5.70%"},{"$f":"+'CP3 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$126","v":{"v":0.057972873142857144,"d":"5.80%"}},{"v":0.057972873142857144,"d":"5.80%"},{"$f":"+'CP3 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CP3 All Funds'!$B$165","v":{"v":0.06224396571428571,"d":"6.22%"}},{"v":0.06224396571428571,"d":"6.22%"}]
["Post Doc Fellows (Union)","L33",{"$f":"+'CP3 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$49","v":{"v":0.05628188888888889,"d":"5.63%"}},{"v":0.05628188888888889,"d":"5.63%"},{"$f":"+'CP3 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$88","v":{"v":0.05594059777777778,"d":"5.59%"}},{"v":0.05594059777777778,"d":"5.59%"},{"$f":"+'CP3 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$127","v":{"v":0.056911126666666666,"d":"5.69%"}},{"v":0.056911126666666666,"d":"5.69%"},{"$f":"+'CP3 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CP3 All Funds'!$B$166","v":{"v":0.061063577777777774,"d":"6.11%"}},{"v":0.061063577777777774,"d":"6.11%"}]
["Post Doc Fellows (Union)","L34",{"$f":"+'CP3 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$50","v":{"v":0.05532832432432432,"d":"5.53%"}},{"v":0.05532832432432432,"d":"5.53%"},{"$f":"+'CP3 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$89","v":{"v":0.054962473513513514,"d":"5.50%"}},{"v":0.054962473513513514,"d":"5.50%"},{"$f":"+'CP3 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$128","v":{"v":0.055906771891891895,"d":"5.59%"}},{"v":0.055906771891891895,"d":"5.59%"},{"$f":"+'CP3 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CP3 All Funds'!$B$167","v":{"v":0.05994699459459459,"d":"5.99%"}},{"v":0.05994699459459459,"d":"5.99%"}]
["Post Doc Fellows (Union)","L35",{"$f":"+'CP3 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$51","v":{"v":0.05442494736842105,"d":"5.44%"}},{"v":0.05442494736842105,"d":"5.44%"},{"$f":"+'CP3 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$90","v":{"v":0.05403582947368421,"d":"5.40%"}},{"v":0.05403582947368421,"d":"5.40%"},{"$f":"+'CP3 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$129","v":{"v":0.054955277894736844,"d":"5.50%"}},{"v":0.054955277894736844,"d":"5.50%"},{"$f":"+'CP3 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CP3 All Funds'!$B$168","v":{"v":0.05888917894736842,"d":"5.89%"}},{"v":0.05888917894736842,"d":"5.89%"}]
["Post Doc Fellows (Union)","L36",{"$f":"+'CP3 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$52","v":{"v":0.05356789743589743,"d":"5.36%"}},{"v":0.05356789743589743,"d":"5.36%"},{"$f":"+'CP3 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$91","v":{"v":0.05315670564102564,"d":"5.32%"}},{"v":0.05315670564102564,"d":"5.32%"},{"$f":"+'CP3 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$130","v":{"v":0.054052578461538464,"d":"5.41%"}},{"v":0.054052578461538464,"d":"5.41%"},{"$f":"+'CP3 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CP3 All Funds'!$B$169","v":{"v":0.05788561025641025,"d":"5.79%"}},{"v":0.05788561025641025,"d":"5.79%"}]
["Post Doc Fellows (Union)","L37",{"$f":"+'CP3 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$53","v":{"v":0.0527537,"d":"5.28%"}},{"v":0.0527537,"d":"5.28%"},{"$f":"+'CP3 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$92","v":{"v":0.052321538,"d":"5.23%"}},{"v":0.052321538,"d":"5.23%"},{"$f":"+'CP3 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$131","v":{"v":0.053195014,"d":"5.32%"}},{"v":0.053195014,"d":"5.32%"},{"$f":"+'CP3 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CP3 All Funds'!$B$170","v":{"v":0.05693222,"d":"5.69%"}},{"v":0.05693222,"d":"5.69%"}]
["Post Doc Fellows (Union)","L38",{"$f":"+C359","v":{"v":200000,"d":"200,000"}},{"$f":"+D359","v":{"v":0.0527537,"d":"5.28%"}},{"v":0.0527537,"d":"5.28%"},{"$f":"+F359","v":{"v":200000,"d":"200,000"}},{"$f":"+G359","v":{"v":0.052321538,"d":"5.23%"}},{"v":0.052321538,"d":"5.23%"},{"$f":"+I359","v":{"v":200000,"d":"200,000"}},{"$f":"+J359","v":{"v":0.053195014,"d":"5.32%"}},{"v":0.053195014,"d":"5.32%"},{"$f":"+L359","v":{"v":200000,"d":"200,000"}},{"$f":"+M359","v":{"v":0.05693222,"d":"5.69%"}},{"v":0.05693222,"d":"5.69%"}]
["Post Doc Fellows (Union)","L39",{"$f":"+C360","v":{"v":200000,"d":"200,000"}},{"v":0.0527537,"d":"5.28%"},{"v":0.0527537,"d":"5.28%"},{"$f":"+F360","v":{"v":200000,"d":"200,000"}},{"v":0.052321538,"d":"5.23%"},{"v":0.052321538,"d":"5.23%"},{"$f":"+I360","v":{"v":200000,"d":"200,000"}},{"v":0.053195014,"d":"5.32%"},{"v":0.053195014,"d":"5.32%"},{"$f":"+L360","v":{"v":200000,"d":"200,000"}},{"v":0.05693222,"d":"5.69%"},{"v":0.05693222,"d":"5.69%"}]
["Post Doc Fellows (Union)","L40",{"v":200000,"d":"200,000"},{"v":0.0527537,"d":"5.28%"},{"v":0.0527537,"d":"5.28%"},{"v":200000,"d":"200,000"},{"v":0.052321538,"d":"5.23%"},{"v":0.052321538,"d":"5.23%"},{"v":200000,"d":"200,000"},{"v":0.053195014,"d":"5.32%"},{"v":0.053195014,"d":"5.32%"},{"v":200000,"d":"200,000"},{"v":0.05693222,"d":"5.69%"},{"v":0.05693222,"d":"5.69%"}]
["Conversational Assistants","L1",{"$f":"+'CVA All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$17","v":{"v":0.1477015,"d":"14.77%"}},{"$f":"+D363","v":{"v":0.1477015,"d":"14.77%"}},{"$f":"+'CVA All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$56","v":{"v":0.14839549999999999,"d":"14.84%"}},{"$f":"+G363","v":{"v":0.14839549999999999,"d":"14.84%"}},{"$f":"+'CVA All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$95","v":{"v":0.15071750000000003,"d":"15.07%"}},{"$f":"+J363","v":{"v":0.15071750000000003,"d":"15.07%"}},{"$f":"+'CVA All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CVA All Funds'!$B$134","v":{"v":0.16199149999999998,"d":"16.20%"}},{"$f":"+M363","v":{"v":0.16199149999999998,"d":"16.20%"}}]
["Conversational Assistants","L2",{"$f":"+'CVA All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$18","v":{"v":0.1382452,"d":"13.82%"}},{"$f":"+D364","v":{"v":0.1382452,"d":"13.82%"}},{"$f":"+'CVA All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$57","v":{"v":0.13855040000000002,"d":"13.86%"}},{"$f":"+G364","v":{"v":0.13855040000000002,"d":"13.86%"}},{"$f":"+'CVA All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$96","v":{"v":0.140408,"d":"14.04%"}},{"$f":"+J364","v":{"v":0.140408,"d":"14.04%"}},{"$f":"+'CVA All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CVA All Funds'!$B$135","v":{"v":0.1514272,"d":"15.14%"}},{"$f":"+M364","v":{"v":0.1514272,"d":"15.14%"}}]
["Conversational Assistants","L3",{"$f":"+'CVA All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$19","v":{"v":0.131941,"d":"13.19%"}},{"v":0.131941,"d":"13.19%"},{"$f":"+'CVA All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$58","v":{"v":0.131987,"d":"13.20%"}},{"v":0.131987,"d":"13.20%"},{"$f":"+'CVA All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$97","v":{"v":0.13353500000000001,"d":"13.35%"}},{"v":0.13353500000000001,"d":"13.35%"},{"$f":"+'CVA All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CVA All Funds'!$B$136","v":{"v":0.14438433333333334,"d":"14.44%"}},{"v":0.14438433333333334,"d":"14.44%"}]
["Conversational Assistants","L4",{"$f":"+'CVA All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$20","v":{"v":0.127438,"d":"12.74%"}},{"v":0.127438,"d":"12.74%"},{"$f":"+'CVA All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$59","v":{"v":0.12729885714285713,"d":"12.73%"}},{"v":0.12729885714285713,"d":"12.73%"},{"$f":"+'CVA All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$98","v":{"v":0.1286257142857143,"d":"12.86%"}},{"v":0.1286257142857143,"d":"12.86%"},{"$f":"+'CVA All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CVA All Funds'!$B$137","v":{"v":0.13935371428571428,"d":"13.94%"}},{"v":0.13935371428571428,"d":"13.94%"}]
["Conversational Assistants","L5",{"$f":"+'CVA All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$21","v":{"v":0.12406075000000001,"d":"12.41%"}},{"v":0.12406075000000001,"d":"12.41%"},{"$f":"+'CVA All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$60","v":{"v":0.12378275000000001,"d":"12.38%"}},{"v":0.12378275000000001,"d":"12.38%"},{"$f":"+'CVA All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$99","v":{"v":0.12494375,"d":"12.49%"}},{"v":0.12494375,"d":"12.49%"},{"$f":"+'CVA All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CVA All Funds'!$B$138","v":{"v":0.13558075,"d":"13.56%"}},{"v":0.13558075,"d":"13.56%"}]
["Conversational Assistants","L6",{"$f":"+'CVA All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$22","v":{"v":0.121434,"d":"12.14%"}},{"v":0.121434,"d":"12.14%"},{"$f":"+'CVA All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$61","v":{"v":0.121048,"d":"12.10%"}},{"v":0.121048,"d":"12.10%"},{"$f":"+'CVA All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$100","v":{"v":0.12208,"d":"12.21%"}},{"v":0.12208,"d":"12.21%"},{"$f":"+'CVA All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CVA All Funds'!$B$139","v":{"v":0.13264622222222222,"d":"13.26%"}},{"v":0.13264622222222222,"d":"13.26%"}]
["Conversational Assistants","L7",{"$f":"+'CVA All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$23","v":{"v":0.1193326,"d":"11.93%"}},{"v":0.1193326,"d":"11.93%"},{"$f":"+'CVA All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$62","v":{"v":0.1188602,"d":"11.89%"}},{"v":0.1188602,"d":"11.89%"},{"$f":"+'CVA All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$101","v":{"v":0.11978899999999999,"d":"11.98%"}},{"v":0.11978899999999999,"d":"11.98%"},{"$f":"+'CVA All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CVA All Funds'!$B$140","v":{"v":0.13029860000000001,"d":"13.03%"}},{"v":0.13029860000000001,"d":"13.03%"}]
["Conversational Assistants","L8",{"$f":"+'CVA All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$24","v":{"v":0.11551338181818181,"d":"11.55%"}},{"v":0.11551338181818181,"d":"11.55%"},{"$f":"+'CVA All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$63","v":{"v":0.1156824,"d":"11.57%"}},{"v":0.1156824,"d":"11.57%"},{"$f":"+'CVA All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$102","v":{"v":0.11714887272727273,"d":"11.71%"}},{"v":0.11714887272727273,"d":"11.71%"},{"$f":"+'CVA All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CVA All Funds'!$B$141","v":{"v":0.12823425454545453,"d":"12.82%"}},{"v":0.12823425454545453,"d":"12.82%"}]
["Conversational Assistants","L9",{"$f":"+'CVA All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$25","v":{"v":0.10793726666666667,"d":"10.79%"}},{"v":0.10793726666666667,"d":"10.79%"},{"$f":"+'CVA All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$64","v":{"v":0.10897803333333335,"d":"10.90%"}},{"v":0.10897803333333335,"d":"10.90%"},{"$f":"+'CVA All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$103","v":{"v":0.1113948,"d":"11.14%"}},{"v":0.1113948,"d":"11.14%"},{"$f":"+'CVA All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CVA All Funds'!$B$142","v":{"v":0.12326223333333335,"d":"12.33%"}},{"v":0.12326223333333335,"d":"12.33%"}]
["Conversational Assistants","L10",{"$f":"+'CVA All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$26","v":{"v":0.10152670769230769,"d":"10.15%"}},{"v":0.10152670769230769,"d":"10.15%"},{"$f":"+'CVA All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$65","v":{"v":0.10239126153846155,"d":"10.24%"}},{"v":0.10239126153846155,"d":"10.24%"},{"$f":"+'CVA All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$104","v":{"v":0.10462212307692308,"d":"10.46%"}},{"v":0.10462212307692308,"d":"10.46%"},{"$f":"+'CVA All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CVA All Funds'!$B$143","v":{"v":0.11557667692307692,"d":"11.56%"}},{"v":0.11557667692307692,"d":"11.56%"}]
["Conversational Assistants","L11",{"$f":"+'CVA All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$27","v":{"v":0.09603194285714285,"d":"9.60%"}},{"v":0.09603194285714285,"d":"9.60%"},{"$f":"+'CVA All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$66","v":{"v":0.09674545714285715,"d":"9.67%"}},{"v":0.09674545714285715,"d":"9.67%"},{"$f":"+'CVA All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$105","v":{"v":0.09881697142857143,"d":"9.88%"}},{"v":0.09881697142857143,"d":"9.88%"},{"$f":"+'CVA All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CVA All Funds'!$B$144","v":{"v":0.10898905714285714,"d":"10.90%"}},{"v":0.10898905714285714,"d":"10.90%"}]
["Conversational Assistants","L12",{"$f":"+'CVA All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$28","v":{"v":0.09126981333333334,"d":"9.13%"}},{"v":0.09126981333333334,"d":"9.13%"},{"$f":"+'CVA All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$67","v":{"v":0.09185242666666668,"d":"9.19%"}},{"v":0.09185242666666668,"d":"9.19%"},{"$f":"+'CVA All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$106","v":{"v":0.09378584,"d":"9.38%"}},{"v":0.09378584,"d":"9.38%"},{"$f":"+'CVA All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CVA All Funds'!$B$145","v":{"v":0.10327978666666668,"d":"10.33%"}},{"v":0.10327978666666668,"d":"10.33%"}]
["Conversational Assistants","L13",{"$f":"+'CVA All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$29","v":{"v":0.08710295,"d":"8.71%"}},{"v":0.08710295,"d":"8.71%"},{"$f":"+'CVA All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$68","v":{"v":0.08757102500000001,"d":"8.76%"}},{"v":0.08757102500000001,"d":"8.76%"},{"$f":"+'CVA All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$107","v":{"v":0.08938360000000001,"d":"8.94%"}},{"v":0.08938360000000001,"d":"8.94%"},{"$f":"+'CVA All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CVA All Funds'!$B$146","v":{"v":0.098284175,"d":"9.83%"}},{"v":0.098284175,"d":"9.83%"}]
["Conversational Assistants","L14",{"$f":"+'CVA All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$30","v":{"v":0.08342630588235293,"d":"8.34%"}},{"v":0.08342630588235293,"d":"8.34%"},{"$f":"+'CVA All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$69","v":{"v":0.08379331764705883,"d":"8.38%"}},{"v":0.08379331764705883,"d":"8.38%"},{"$f":"+'CVA All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$108","v":{"v":0.0854992705882353,"d":"8.55%"}},{"v":0.0854992705882353,"d":"8.55%"},{"$f":"+'CVA All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CVA All Funds'!$B$147","v":{"v":0.09387628235294118,"d":"9.39%"}},{"v":0.09387628235294118,"d":"9.39%"}]
["Conversational Assistants","L15",{"$f":"+'CVA All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$31","v":{"v":0.08007817777777777,"d":"8.01%"}},{"v":0.08007817777777777,"d":"8.01%"},{"$f":"+'CVA All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$70","v":{"v":0.08043535555555556,"d":"8.04%"}},{"v":0.08043535555555556,"d":"8.04%"},{"$f":"+'CVA All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$109","v":{"v":0.08204653333333334,"d":"8.20%"}},{"v":0.08204653333333334,"d":"8.20%"},{"$f":"+'CVA All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CVA All Funds'!$B$148","v":{"v":0.08995815555555556,"d":"9.00%"}},{"v":0.08995815555555556,"d":"9.00%"}]
["Conversational Assistants","L16",{"$f":"+'CVA All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$32","v":{"v":0.0769688,"d":"7.70%"}},{"v":0.0769688,"d":"7.70%"},{"$f":"+'CVA All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$71","v":{"v":0.07727549473684212,"d":"7.73%"}},{"v":0.07727549473684212,"d":"7.73%"},{"$f":"+'CVA All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$110","v":{"v":0.07891555789473684,"d":"7.89%"}},{"v":0.07891555789473684,"d":"7.89%"},{"$f":"+'CVA All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CVA All Funds'!$B$149","v":{"v":0.08645246315789475,"d":"8.65%"}},{"v":0.08645246315789475,"d":"8.65%"}]
["Conversational Assistants","L17",{"$f":"+'CVA All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$33","v":{"v":0.07417036,"d":"7.42%"}},{"v":0.07417036,"d":"7.42%"},{"$f":"+'CVA All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$72","v":{"v":0.07439922,"d":"7.44%"}},{"v":0.07439922,"d":"7.44%"},{"$f":"+'CVA All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$111","v":{"v":0.07595728,"d":"7.60%"}},{"v":0.07595728,"d":"7.60%"},{"$f":"+'CVA All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CVA All Funds'!$B$150","v":{"v":0.08318933999999999,"d":"8.32%"}},{"v":0.08318933999999999,"d":"8.32%"}]
["Conversational Assistants","L18",{"$f":"+'CVA All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$34","v":{"v":0.0716384380952381,"d":"7.16%"}},{"v":0.0716384380952381,"d":"7.16%"},{"$f":"+'CVA All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$73","v":{"v":0.0717968761904762,"d":"7.18%"}},{"v":0.0717968761904762,"d":"7.18%"},{"$f":"+'CVA All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$112","v":{"v":0.07328074285714285,"d":"7.33%"}},{"v":0.07328074285714285,"d":"7.33%"},{"$f":"+'CVA All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CVA All Funds'!$B$151","v":{"v":0.08016841904761904,"d":"8.02%"}},{"v":0.08016841904761904,"d":"8.02%"}]
["Conversational Assistants","L19",{"$f":"+'CVA All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$35","v":{"v":0.0693366909090909,"d":"6.93%"}},{"v":0.0693366909090909,"d":"6.93%"},{"$f":"+'CVA All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$74","v":{"v":0.06943110909090909,"d":"6.94%"}},{"v":0.06943110909090909,"d":"6.94%"},{"$f":"+'CVA All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$113","v":{"v":0.07084752727272728,"d":"7.08%"}},{"v":0.07084752727272728,"d":"7.08%"},{"$f":"+'CVA All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CVA All Funds'!$B$152","v":{"v":0.07742212727272726,"d":"7.74%"}},{"v":0.07742212727272726,"d":"7.74%"}]
["Conversational Assistants","L20",{"$f":"+'CVA All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$36","v":{"v":0.0672350956521739,"d":"6.72%"}},{"v":0.0672350956521739,"d":"6.72%"},{"$f":"+'CVA All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$75","v":{"v":0.06727106086956522,"d":"6.73%"}},{"v":0.06727106086956522,"d":"6.73%"},{"$f":"+'CVA All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$114","v":{"v":0.06862589565217392,"d":"6.86%"}},{"v":0.06862589565217392,"d":"6.86%"},{"$f":"+'CVA All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CVA All Funds'!$B$153","v":{"v":0.07491464347826086,"d":"7.49%"}},{"v":0.07491464347826086,"d":"7.49%"}]
["Conversational Assistants","L21",{"$f":"+'CVA All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$37","v":{"v":0.06530863333333334,"d":"6.53%"}},{"v":0.06530863333333334,"d":"6.53%"},{"$f":"+'CVA All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$76","v":{"v":0.06529101666666667,"d":"6.53%"}},{"v":0.06529101666666667,"d":"6.53%"},{"$f":"+'CVA All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$115","v":{"v":0.0665894,"d":"6.66%"}},{"v":0.0665894,"d":"6.66%"},{"$f":"+'CVA All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CVA All Funds'!$B$154","v":{"v":0.07261611666666666,"d":"7.26%"}},{"v":0.07261611666666666,"d":"7.26%"}]
["Conversational Assistants","L22",{"$f":"+'CVA All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$38","v":{"v":0.063536288,"d":"6.35%"}},{"v":0.063536288,"d":"6.35%"},{"$f":"+'CVA All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$77","v":{"v":0.06346937600000001,"d":"6.35%"}},{"v":0.06346937600000001,"d":"6.35%"},{"$f":"+'CVA All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$116","v":{"v":0.064715824,"d":"6.47%"}},{"v":0.064715824,"d":"6.47%"},{"$f":"+'CVA All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CVA All Funds'!$B$155","v":{"v":0.070501472,"d":"7.05%"}},{"v":0.070501472,"d":"7.05%"}]
["Conversational Assistants","L23",{"$f":"+'CVA All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$39","v":{"v":0.061900276923076925,"d":"6.19%"}},{"v":0.061900276923076925,"d":"6.19%"},{"$f":"+'CVA All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$78","v":{"v":0.06178786153846154,"d":"6.18%"}},{"v":0.06178786153846154,"d":"6.18%"},{"$f":"+'CVA All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$117","v":{"v":0.06298636923076924,"d":"6.30%"}},{"v":0.06298636923076924,"d":"6.30%"},{"$f":"+'CVA All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CVA All Funds'!$B$156","v":{"v":0.0685494923076923,"d":"6.85%"}},{"v":0.0685494923076923,"d":"6.85%"}]
["Conversational Assistants","L24",{"$f":"+'CVA All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$40","v":{"v":0.06038545185185185,"d":"6.04%"}},{"v":0.06038545185185185,"d":"6.04%"},{"$f":"+'CVA All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$79","v":{"v":0.06023090370370371,"d":"6.02%"}},{"v":0.06023090370370371,"d":"6.02%"},{"$f":"+'CVA All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$118","v":{"v":0.06138502222222223,"d":"6.14%"}},{"v":0.06138502222222223,"d":"6.14%"},{"$f":"+'CVA All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CVA All Funds'!$B$157","v":{"v":0.0667421037037037,"d":"6.67%"}},{"v":0.0667421037037037,"d":"6.67%"}]
["Conversational Assistants","L25",{"$f":"+'CVA All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$41","v":{"v":0.058978828571428575,"d":"5.90%"}},{"v":0.058978828571428575,"d":"5.90%"},{"$f":"+'CVA All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$80","v":{"v":0.05878515714285715,"d":"5.88%"}},{"v":0.05878515714285715,"d":"5.88%"},{"$f":"+'CVA All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$119","v":{"v":0.05989805714285715,"d":"5.99%"}},{"v":0.05989805714285715,"d":"5.99%"},{"$f":"+'CVA All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CVA All Funds'!$B$158","v":{"v":0.06506381428571428,"d":"6.51%"}},{"v":0.06506381428571428,"d":"6.51%"}]
["Conversational Assistants","L26",{"$f":"+'CVA All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$42","v":{"v":0.05766921379310345,"d":"5.77%"}},{"v":0.05766921379310345,"d":"5.77%"},{"$f":"+'CVA All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$81","v":{"v":0.05743911724137931,"d":"5.74%"}},{"v":0.05743911724137931,"d":"5.74%"},{"$f":"+'CVA All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$120","v":{"v":0.05851364137931035,"d":"5.85%"}},{"v":0.05851364137931035,"d":"5.85%"},{"$f":"+'CVA All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CVA All Funds'!$B$159","v":{"v":0.06350126896551724,"d":"6.35%"}},{"v":0.06350126896551724,"d":"6.35%"}]
["Conversational Assistants","L27",{"$f":"+'CVA All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$43","v":{"v":0.056446906666666664,"d":"5.64%"}},{"v":0.056446906666666664,"d":"5.64%"},{"$f":"+'CVA All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$82","v":{"v":0.05618281333333334,"d":"5.62%"}},{"v":0.05618281333333334,"d":"5.62%"},{"$f":"+'CVA All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$121","v":{"v":0.057221520000000005,"d":"5.72%"}},{"v":0.057221520000000005,"d":"5.72%"},{"$f":"+'CVA All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CVA All Funds'!$B$160","v":{"v":0.06204289333333333,"d":"6.20%"}},{"v":0.06204289333333333,"d":"6.20%"}]
["Conversational Assistants","L28",{"$f":"+'CVA All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$44","v":{"v":0.05530345806451613,"d":"5.53%"}},{"v":0.05530345806451613,"d":"5.53%"},{"$f":"+'CVA All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$83","v":{"v":0.05500756129032258,"d":"5.50%"}},{"v":0.05500756129032258,"d":"5.50%"},{"$f":"+'CVA All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$122","v":{"v":0.05601276129032259,"d":"5.60%"}},{"v":0.05601276129032259,"d":"5.60%"},{"$f":"+'CVA All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CVA All Funds'!$B$161","v":{"v":0.060678606451612896,"d":"6.07%"}},{"v":0.060678606451612896,"d":"6.07%"}]
["Conversational Assistants","L29",{"$f":"+'CVA All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$45","v":{"v":0.054231475,"d":"5.42%"}},{"v":0.054231475,"d":"5.42%"},{"$f":"+'CVA All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$84","v":{"v":0.0539057625,"d":"5.39%"}},{"v":0.0539057625,"d":"5.39%"},{"$f":"+'CVA All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$123","v":{"v":0.054879550000000006,"d":"5.49%"}},{"v":0.054879550000000006,"d":"5.49%"},{"$f":"+'CVA All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CVA All Funds'!$B$162","v":{"v":0.05939958750000001,"d":"5.94%"}},{"v":0.05939958750000001,"d":"5.94%"}]
["Conversational Assistants","L30",{"$f":"+'CVA All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$46","v":{"v":0.053224460606060606,"d":"5.32%"}},{"v":0.053224460606060606,"d":"5.32%"},{"$f":"+'CVA All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$85","v":{"v":0.052870739393939395,"d":"5.29%"}},{"v":0.052870739393939395,"d":"5.29%"},{"$f":"+'CVA All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$124","v":{"v":0.053815018181818185,"d":"5.38%"}},{"v":0.053815018181818185,"d":"5.38%"},{"$f":"+'CVA All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CVA All Funds'!$B$163","v":{"v":0.058198084848484856,"d":"5.82%"}},{"v":0.058198084848484856,"d":"5.82%"}]
["Conversational Assistants","L31",{"$f":"+'CVA All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$47","v":{"v":0.052276682352941174,"d":"5.23%"}},{"v":0.052276682352941174,"d":"5.23%"},{"$f":"+'CVA All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$86","v":{"v":0.0518966,"d":"5.19%"}},{"v":0.0518966,"d":"5.19%"},{"$f":"+'CVA All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$125","v":{"v":0.05281310588235295,"d":"5.28%"}},{"v":0.05281310588235295,"d":"5.28%"},{"$f":"+'CVA All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CVA All Funds'!$B$164","v":{"v":0.05706725882352942,"d":"5.71%"}},{"v":0.05706725882352942,"d":"5.71%"}]
["Conversational Assistants","L32",{"$f":"+'CVA All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$48","v":{"v":0.05138306285714286,"d":"5.14%"}},{"v":0.05138306285714286,"d":"5.14%"},{"$f":"+'CVA All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$87","v":{"v":0.05097812571428572,"d":"5.10%"}},{"v":0.05097812571428572,"d":"5.10%"},{"$f":"+'CVA All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$126","v":{"v":0.05186844571428572,"d":"5.19%"}},{"v":0.05186844571428572,"d":"5.19%"},{"$f":"+'CVA All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CVA All Funds'!$B$165","v":{"v":0.05600105142857144,"d":"5.60%"}},{"v":0.05600105142857144,"d":"5.60%"}]
["Conversational Assistants","L33",{"$f":"+'CVA All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$49","v":{"v":0.05053908888888889,"d":"5.05%"}},{"v":0.05053908888888889,"d":"5.05%"},{"$f":"+'CVA All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$88","v":{"v":0.05011067777777778,"d":"5.01%"}},{"v":0.05011067777777778,"d":"5.01%"},{"$f":"+'CVA All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$127","v":{"v":0.05097626666666667,"d":"5.10%"}},{"v":0.05097626666666667,"d":"5.10%"},{"$f":"+'CVA All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CVA All Funds'!$B$166","v":{"v":0.05499407777777778,"d":"5.50%"}},{"v":0.05499407777777778,"d":"5.50%"}]
["Conversational Assistants","L34",{"$f":"+'CVA All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$50","v":{"v":0.04974073513513513,"d":"4.97%"}},{"v":0.04974073513513513,"d":"4.97%"},{"$f":"+'CVA All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$89","v":{"v":0.04929011891891892,"d":"4.93%"}},{"v":0.04929011891891892,"d":"4.93%"},{"$f":"+'CVA All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$128","v":{"v":0.05013231351351352,"d":"5.01%"}},{"v":0.05013231351351352,"d":"5.01%"},{"$f":"+'CVA All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CVA All Funds'!$B$167","v":{"v":0.05404153513513514,"d":"5.40%"}},{"v":0.05404153513513514,"d":"5.40%"}]
["Conversational Assistants","L35",{"$f":"+'CVA All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$51","v":{"v":0.0489844,"d":"4.90%"}},{"v":0.0489844,"d":"4.90%"},{"$f":"+'CVA All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$90","v":{"v":0.04851274736842105,"d":"4.85%"}},{"v":0.04851274736842105,"d":"4.85%"},{"$f":"+'CVA All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$129","v":{"v":0.04933277894736843,"d":"4.93%"}},{"v":0.04933277894736843,"d":"4.93%"},{"$f":"+'CVA All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CVA All Funds'!$B$168","v":{"v":0.05313912631578948,"d":"5.31%"}},{"v":0.05313912631578948,"d":"5.31%"}]
["Conversational Assistants","L36",{"$f":"+'CVA All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$52","v":{"v":0.048266851282051285,"d":"4.83%"}},{"v":0.048266851282051285,"d":"4.83%"},{"$f":"+'CVA All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$91","v":{"v":0.04777524102564103,"d":"4.78%"}},{"v":0.04777524102564103,"d":"4.78%"},{"$f":"+'CVA All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$130","v":{"v":0.04857424615384616,"d":"4.86%"}},{"v":0.04857424615384616,"d":"4.86%"},{"$f":"+'CVA All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CVA All Funds'!$B$169","v":{"v":0.05228299487179488,"d":"5.23%"}},{"v":0.05228299487179488,"d":"5.23%"}]
["Conversational Assistants","L37",{"$f":"+'CVA All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$53","v":{"v":0.04758518,"d":"4.76%"}},{"v":0.04758518,"d":"4.76%"},{"$f":"+'CVA All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$92","v":{"v":0.04707461,"d":"4.71%"}},{"v":0.04707461,"d":"4.71%"},{"$f":"+'CVA All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$131","v":{"v":0.04785364,"d":"4.79%"}},{"v":0.04785364,"d":"4.79%"},{"$f":"+'CVA All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CVA All Funds'!$B$170","v":{"v":0.05146967,"d":"5.15%"}},{"v":0.05146967,"d":"5.15%"}]
["Conversational Assistants","L38",{"$f":"+C399","v":{"v":200000,"d":"200,000"}},{"$f":"+D399","v":{"v":0.04758518,"d":"4.76%"}},{"v":0.04758518,"d":"4.76%"},{"$f":"+F399","v":{"v":200000,"d":"200,000"}},{"$f":"+G399","v":{"v":0.04707461,"d":"4.71%"}},{"v":0.04707461,"d":"4.71%"},{"$f":"+I399","v":{"v":200000,"d":"200,000"}},{"$f":"+J399","v":{"v":0.04785364,"d":"4.79%"}},{"v":0.04785364,"d":"4.79%"},{"$f":"+L399","v":{"v":200000,"d":"200,000"}},{"$f":"+M399","v":{"v":0.05146967,"d":"5.15%"}},{"v":0.05146967,"d":"5.15%"}]
["Conversational Assistants","L39",{"$f":"+C400","v":{"v":200000,"d":"200,000"}},{"v":0.04758518,"d":"4.76%"},{"v":0.04758518,"d":"4.76%"},{"$f":"+F400","v":{"v":200000,"d":"200,000"}},{"v":0.04707461,"d":"4.71%"},{"v":0.04707461,"d":"4.71%"},{"$f":"+I400","v":{"v":200000,"d":"200,000"}},{"v":0.04785364,"d":"4.79%"},{"v":0.04785364,"d":"4.79%"},{"$f":"+L400","v":{"v":200000,"d":"200,000"}},{"v":0.05146967,"d":"5.15%"},{"v":0.05146967,"d":"5.15%"}]
["Conversational Assistants","L40",{"v":200000,"d":"200,000"},{"v":0.04758518,"d":"4.76%"},{"v":0.04758518,"d":"4.76%"},{"v":200000,"d":"200,000"},{"v":0.04707461,"d":"4.71%"},{"v":0.04707461,"d":"4.71%"},{"v":200000,"d":"200,000"},{"v":0.04785364,"d":"4.79%"},{"v":0.04785364,"d":"4.79%"},{"v":200000,"d":"200,000"},{"v":0.05146967,"d":"5.15%"},{"v":0.05146967,"d":"5.15%"}]
["CUPE 2 Sessional Music Faculty","L1",{"$f":"+'CPM All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+D403","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+'CPM All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+G403","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CPM All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+J403","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'CPM All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'CPM All Funds'!$B$134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"+M403","v":{"v":0.0987575,"d":"9.88%"}}]
["CUPE 2 Sessional Music Faculty","L2",{"$f":"+'CPM All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$18","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+D404","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+'CPM All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$57","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+G404","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'CPM All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$96","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+J404","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'CPM All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'CPM All Funds'!$B$135","v":{"v":0.10084,"d":"10.08%"}},{"$f":"+M404","v":{"v":0.10084,"d":"10.08%"}}]
["CUPE 2 Sessional Music Faculty","L3",{"$f":"+'CPM All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$19","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'CPM All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$58","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CPM All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$97","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'CPM All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'CPM All Funds'!$B$136","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["CUPE 2 Sessional Music Faculty","L4",{"$f":"+'CPM All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$20","v":{"v":0.09547,"d":"9.55%"}},{"v":0.09547,"d":"9.55%"},{"$f":"+'CPM All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$59","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CPM All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$98","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'CPM All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'CPM All Funds'!$B$137","v":{"v":0.10321999999999999,"d":"10.32%"}},{"v":0.10321999999999999,"d":"10.32%"}]
["CUPE 2 Sessional Music Faculty","L5",{"$f":"+'CPM All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$21","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'CPM All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$60","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CPM All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$99","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'CPM All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'CPM All Funds'!$B$138","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["CUPE 2 Sessional Music Faculty","L6",{"$f":"+'CPM All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$22","v":{"v":0.09656999999999999,"d":"9.66%"}},{"v":0.09656999999999999,"d":"9.66%"},{"$f":"+'CPM All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$61","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CPM All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$100","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'CPM All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'CPM All Funds'!$B$139","v":{"v":0.10454222222222222,"d":"10.45%"}},{"v":0.10454222222222222,"d":"10.45%"}]
["CUPE 2 Sessional Music Faculty","L7",{"$f":"+'CPM All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$23","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'CPM All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$62","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CPM All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$101","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'CPM All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'CPM All Funds'!$B$140","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["CUPE 2 Sessional Music Faculty","L8",{"$f":"+'CPM All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$24","v":{"v":0.09517010909090909,"d":"9.52%"}},{"v":0.09517010909090909,"d":"9.52%"},{"$f":"+'CPM All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$63","v":{"v":0.09463221818181818,"d":"9.46%"}},{"v":0.09463221818181818,"d":"9.46%"},{"$f":"+'CPM All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$102","v":{"v":0.09525432727272727,"d":"9.53%"}},{"v":0.09525432727272727,"d":"9.53%"},{"$f":"+'CPM All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'CPM All Funds'!$B$141","v":{"v":0.10524007272727272,"d":"10.52%"}},{"v":0.10524007272727272,"d":"10.52%"}]
["CUPE 2 Sessional Music Faculty","L9",{"$f":"+'CPM All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$25","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'CPM All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$64","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'CPM All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$103","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'CPM All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'CPM All Funds'!$B$142","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["CUPE 2 Sessional Music Faculty","L10",{"$f":"+'CPM All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$26","v":{"v":0.08431316923076923,"d":"8.43%"}},{"v":0.08431316923076923,"d":"8.43%"},{"$f":"+'CPM All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$65","v":{"v":0.08457956923076924,"d":"8.46%"}},{"v":0.08457956923076924,"d":"8.46%"},{"$f":"+'CPM All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$104","v":{"v":0.08609596923076923,"d":"8.61%"}},{"v":0.08609596923076923,"d":"8.61%"},{"$f":"+'CPM All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'CPM All Funds'!$B$143","v":{"v":0.09612006153846155,"d":"9.61%"}},{"v":0.09612006153846155,"d":"9.61%"}]
["CUPE 2 Sessional Music Faculty","L11",{"$f":"+'CPM All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$27","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'CPM All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$66","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'CPM All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$105","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'CPM All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'CPM All Funds'!$B$144","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["CUPE 2 Sessional Music Faculty","L12",{"$f":"+'CPM All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$28","v":{"v":0.07635141333333333,"d":"7.64%"}},{"v":0.07635141333333333,"d":"7.64%"},{"$f":"+'CPM All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$67","v":{"v":0.07641562666666667,"d":"7.64%"}},{"v":0.07641562666666667,"d":"7.64%"},{"$f":"+'CPM All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$106","v":{"v":0.07772984000000001,"d":"7.77%"}},{"v":0.07772984000000001,"d":"7.77%"},{"$f":"+'CPM All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'CPM All Funds'!$B$145","v":{"v":0.08641738666666667,"d":"8.64%"}},{"v":0.08641738666666667,"d":"8.64%"}]
["CUPE 2 Sessional Music Faculty","L13",{"$f":"+'CPM All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$29","v":{"v":0.07311695,"d":"7.31%"}},{"v":0.07311695,"d":"7.31%"},{"$f":"+'CPM All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$68","v":{"v":0.07309902500000001,"d":"7.31%"}},{"v":0.07309902500000001,"d":"7.31%"},{"$f":"+'CPM All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$107","v":{"v":0.0743311,"d":"7.43%"}},{"v":0.0743311,"d":"7.43%"},{"$f":"+'CPM All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'CPM All Funds'!$B$146","v":{"v":0.082475675,"d":"8.25%"}},{"v":0.082475675,"d":"8.25%"}]
["CUPE 2 Sessional Music Faculty","L14",{"$f":"+'CPM All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$30","v":{"v":0.07026301176470588,"d":"7.03%"}},{"v":0.07026301176470588,"d":"7.03%"},{"$f":"+'CPM All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$69","v":{"v":0.07017261176470589,"d":"7.02%"}},{"v":0.07017261176470589,"d":"7.02%"},{"$f":"+'CPM All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$108","v":{"v":0.07133221176470589,"d":"7.13%"}},{"v":0.07133221176470589,"d":"7.13%"},{"$f":"+'CPM All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'CPM All Funds'!$B$147","v":{"v":0.07899769411764707,"d":"7.90%"}},{"v":0.07899769411764707,"d":"7.90%"}]
["CUPE 2 Sessional Music Faculty","L15",{"$f":"+'CPM All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$31","v":{"v":0.06764617777777777,"d":"6.76%"}},{"v":0.06764617777777777,"d":"6.76%"},{"$f":"+'CPM All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$70","v":{"v":0.06757135555555556,"d":"6.76%"}},{"v":0.06757135555555556,"d":"6.76%"},{"$f":"+'CPM All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$109","v":{"v":0.06866653333333333,"d":"6.87%"}},{"v":0.06866653333333333,"d":"6.87%"},{"$f":"+'CPM All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'CPM All Funds'!$B$148","v":{"v":0.07590615555555556,"d":"7.59%"}},{"v":0.07590615555555556,"d":"7.59%"}]
["CUPE 2 Sessional Music Faculty","L16",{"$f":"+'CPM All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$32","v":{"v":0.06519111578947369,"d":"6.52%"}},{"v":0.06519111578947369,"d":"6.52%"},{"$f":"+'CPM All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$71","v":{"v":0.06508854736842105,"d":"6.51%"}},{"v":0.06508854736842105,"d":"6.51%"},{"$f":"+'CPM All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$110","v":{"v":0.06623976842105263,"d":"6.62%"}},{"v":0.06623976842105263,"d":"6.62%"},{"$f":"+'CPM All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'CPM All Funds'!$B$149","v":{"v":0.07314004210526316,"d":"7.31%"}},{"v":0.07314004210526316,"d":"7.31%"}]
["CUPE 2 Sessional Music Faculty","L17",{"$f":"+'CPM All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$33","v":{"v":0.06298156,"d":"6.30%"}},{"v":0.06298156,"d":"6.30%"},{"$f":"+'CPM All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$72","v":{"v":0.06282162000000001,"d":"6.28%"}},{"v":0.06282162000000001,"d":"6.28%"},{"$f":"+'CPM All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$111","v":{"v":0.06391528,"d":"6.39%"}},{"v":0.06391528,"d":"6.39%"},{"$f":"+'CPM All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'CPM All Funds'!$B$150","v":{"v":0.07054254,"d":"7.05%"}},{"v":0.07054254,"d":"7.05%"}]
["CUPE 2 Sessional Music Faculty","L18",{"$f":"+'CPM All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$34","v":{"v":0.060982438095238095,"d":"6.10%"}},{"v":0.060982438095238095,"d":"6.10%"},{"$f":"+'CPM All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$73","v":{"v":0.060770590476190475,"d":"6.08%"}},{"v":0.060770590476190475,"d":"6.08%"},{"$f":"+'CPM All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$112","v":{"v":0.061812171428571434,"d":"6.18%"}},{"v":0.061812171428571434,"d":"6.18%"},{"$f":"+'CPM All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'CPM All Funds'!$B$151","v":{"v":0.06812384761904762,"d":"6.81%"}},{"v":0.06812384761904762,"d":"6.81%"}]
["CUPE 2 Sessional Music Faculty","L19",{"$f":"+'CPM All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$35","v":{"v":0.059165054545454544,"d":"5.92%"}},{"v":0.059165054545454544,"d":"5.92%"},{"$f":"+'CPM All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$74","v":{"v":0.05890601818181818,"d":"5.89%"}},{"v":0.05890601818181818,"d":"5.89%"},{"$f":"+'CPM All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$113","v":{"v":0.05990025454545455,"d":"5.99%"}},{"v":0.05990025454545455,"d":"5.99%"},{"$f":"+'CPM All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'CPM All Funds'!$B$152","v":{"v":0.06592503636363636,"d":"6.59%"}},{"v":0.06592503636363636,"d":"6.59%"}]
["CUPE 2 Sessional Music Faculty","L20",{"$f":"+'CPM All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$36","v":{"v":0.057505704347826085,"d":"5.75%"}},{"v":0.057505704347826085,"d":"5.75%"},{"$f":"+'CPM All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$75","v":{"v":0.05720358260869565,"d":"5.72%"}},{"v":0.05720358260869565,"d":"5.72%"},{"$f":"+'CPM All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$114","v":{"v":0.05815459130434783,"d":"5.82%"}},{"v":0.05815459130434783,"d":"5.82%"},{"$f":"+'CPM All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'CPM All Funds'!$B$153","v":{"v":0.06391742608695652,"d":"6.39%"}},{"v":0.06391742608695652,"d":"6.39%"}]
["CUPE 2 Sessional Music Faculty","L21",{"$f":"+'CPM All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$37","v":{"v":0.05598463333333333,"d":"5.60%"}},{"v":0.05598463333333333,"d":"5.60%"},{"$f":"+'CPM All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$76","v":{"v":0.05564301666666667,"d":"5.56%"}},{"v":0.05564301666666667,"d":"5.56%"},{"$f":"+'CPM All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$115","v":{"v":0.056554400000000005,"d":"5.66%"}},{"v":0.056554400000000005,"d":"5.66%"},{"$f":"+'CPM All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'CPM All Funds'!$B$154","v":{"v":0.06207711666666667,"d":"6.21%"}},{"v":0.06207711666666667,"d":"6.21%"}]
["CUPE 2 Sessional Music Faculty","L22",{"$f":"+'CPM All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$38","v":{"v":0.054585248,"d":"5.46%"}},{"v":0.054585248,"d":"5.46%"},{"$f":"+'CPM All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$77","v":{"v":0.054207296,"d":"5.42%"}},{"v":0.054207296,"d":"5.42%"},{"$f":"+'CPM All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$116","v":{"v":0.055082224,"d":"5.51%"}},{"v":0.055082224,"d":"5.51%"},{"$f":"+'CPM All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'CPM All Funds'!$B$155","v":{"v":0.060384032,"d":"6.04%"}},{"v":0.060384032,"d":"6.04%"}]
["CUPE 2 Sessional Music Faculty","L23",{"$f":"+'CPM All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$39","v":{"v":0.053293507692307694,"d":"5.33%"}},{"v":0.053293507692307694,"d":"5.33%"},{"$f":"+'CPM All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$78","v":{"v":0.052882015384615386,"d":"5.29%"}},{"v":0.052882015384615386,"d":"5.29%"},{"$f":"+'CPM All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$117","v":{"v":0.05372329230769231,"d":"5.37%"}},{"v":0.05372329230769231,"d":"5.37%"},{"$f":"+'CPM All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'CPM All Funds'!$B$156","v":{"v":0.05882118461538462,"d":"5.88%"}},{"v":0.05882118461538462,"d":"5.88%"}]
["CUPE 2 Sessional Music Faculty","L24",{"$f":"+'CPM All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$40","v":{"v":0.05209745185185185,"d":"5.21%"}},{"v":0.05209745185185185,"d":"5.21%"},{"$f":"+'CPM All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$79","v":{"v":0.05165490370370371,"d":"5.17%"}},{"v":0.05165490370370371,"d":"5.17%"},{"$f":"+'CPM All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$118","v":{"v":0.05246502222222223,"d":"5.25%"}},{"v":0.05246502222222223,"d":"5.25%"},{"$f":"+'CPM All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'CPM All Funds'!$B$157","v":{"v":0.0573741037037037,"d":"5.74%"}},{"v":0.0573741037037037,"d":"5.74%"}]
["CUPE 2 Sessional Music Faculty","L25",{"$f":"+'CPM All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$41","v":{"v":0.05098682857142857,"d":"5.10%"}},{"v":0.05098682857142857,"d":"5.10%"},{"$f":"+'CPM All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$80","v":{"v":0.05051544285714286,"d":"5.05%"}},{"v":0.05051544285714286,"d":"5.05%"},{"$f":"+'CPM All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$119","v":{"v":0.051296628571428575,"d":"5.13%"}},{"v":0.051296628571428575,"d":"5.13%"},{"$f":"+'CPM All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'CPM All Funds'!$B$158","v":{"v":0.056030385714285716,"d":"5.60%"}},{"v":0.056030385714285716,"d":"5.60%"}]
["CUPE 2 Sessional Music Faculty","L26",{"$f":"+'CPM All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$42","v":{"v":0.0499528,"d":"5.00%"}},{"v":0.0499528,"d":"5.00%"},{"$f":"+'CPM All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$81","v":{"v":0.04945456551724138,"d":"4.95%"}},{"v":0.04945456551724138,"d":"4.95%"},{"$f":"+'CPM All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$120","v":{"v":0.05020881379310345,"d":"5.02%"}},{"v":0.05020881379310345,"d":"5.02%"},{"$f":"+'CPM All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'CPM All Funds'!$B$159","v":{"v":0.05477933793103448,"d":"5.48%"}},{"v":0.05477933793103448,"d":"5.48%"}]
["CUPE 2 Sessional Music Faculty","L27",{"$f":"+'CPM All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$43","v":{"v":0.048987706666666665,"d":"4.90%"}},{"v":0.048987706666666665,"d":"4.90%"},{"$f":"+'CPM All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$82","v":{"v":0.04846441333333334,"d":"4.85%"}},{"v":0.04846441333333334,"d":"4.85%"},{"$f":"+'CPM All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$121","v":{"v":0.049193520000000004,"d":"4.92%"}},{"v":0.049193520000000004,"d":"4.92%"},{"$f":"+'CPM All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'CPM All Funds'!$B$160","v":{"v":0.053611693333333335,"d":"5.36%"}},{"v":0.053611693333333335,"d":"5.36%"}]
["CUPE 2 Sessional Music Faculty","L28",{"$f":"+'CPM All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$44","v":{"v":0.04808487741935484,"d":"4.81%"}},{"v":0.04808487741935484,"d":"4.81%"},{"$f":"+'CPM All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$83","v":{"v":0.04753814193548387,"d":"4.75%"}},{"v":0.04753814193548387,"d":"4.75%"},{"$f":"+'CPM All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$122","v":{"v":0.04824372903225806,"d":"4.82%"}},{"v":0.04824372903225806,"d":"4.82%"},{"$f":"+'CPM All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'CPM All Funds'!$B$161","v":{"v":0.05251938064516129,"d":"5.25%"}},{"v":0.05251938064516129,"d":"5.25%"}]
["CUPE 2 Sessional Music Faculty","L29",{"$f":"+'CPM All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$45","v":{"v":0.047238475,"d":"4.72%"}},{"v":0.047238475,"d":"4.72%"},{"$f":"+'CPM All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$84","v":{"v":0.0466697625,"d":"4.67%"}},{"v":0.0466697625,"d":"4.67%"},{"$f":"+'CPM All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$123","v":{"v":0.0473533,"d":"4.74%"}},{"v":0.0473533,"d":"4.74%"},{"$f":"+'CPM All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'CPM All Funds'!$B$162","v":{"v":0.0514953375,"d":"5.15%"}},{"v":0.0514953375,"d":"5.15%"}]
["CUPE 2 Sessional Music Faculty","L30",{"$f":"+'CPM All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$46","v":{"v":0.046443369696969695,"d":"4.64%"}},{"v":0.046443369696969695,"d":"4.64%"},{"$f":"+'CPM All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$85","v":{"v":0.04585401212121212,"d":"4.59%"}},{"v":0.04585401212121212,"d":"4.59%"},{"$f":"+'CPM All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$124","v":{"v":0.04651683636363636,"d":"4.65%"}},{"v":0.04651683636363636,"d":"4.65%"},{"$f":"+'CPM All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'CPM All Funds'!$B$163","v":{"v":0.05053335757575758,"d":"5.05%"}},{"v":0.05053335757575758,"d":"5.05%"}]
["CUPE 2 Sessional Music Faculty","L31",{"$f":"+'CPM All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$47","v":{"v":0.04569503529411765,"d":"4.57%"}},{"v":0.04569503529411765,"d":"4.57%"},{"$f":"+'CPM All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$86","v":{"v":0.04508624705882353,"d":"4.51%"}},{"v":0.04508624705882353,"d":"4.51%"},{"$f":"+'CPM All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$125","v":{"v":0.045729576470588236,"d":"4.57%"}},{"v":0.045729576470588236,"d":"4.57%"},{"$f":"+'CPM All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'CPM All Funds'!$B$164","v":{"v":0.049627964705882356,"d":"4.96%"}},{"v":0.049627964705882356,"d":"4.96%"}]
["CUPE 2 Sessional Music Faculty","L32",{"$f":"+'CPM All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$48","v":{"v":0.04498946285714286,"d":"4.50%"}},{"v":0.04498946285714286,"d":"4.50%"},{"$f":"+'CPM All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$87","v":{"v":0.044362354285714285,"d":"4.44%"}},{"v":0.044362354285714285,"d":"4.44%"},{"$f":"+'CPM All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$126","v":{"v":0.04498730285714286,"d":"4.50%"}},{"v":0.04498730285714286,"d":"4.50%"},{"$f":"+'CPM All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'CPM All Funds'!$B$165","v":{"v":0.04877430857142857,"d":"4.88%"}},{"v":0.04877430857142857,"d":"4.88%"}]
["CUPE 2 Sessional Music Faculty","L33",{"$f":"+'CPM All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$49","v":{"v":0.04432308888888889,"d":"4.43%"}},{"v":0.04432308888888889,"d":"4.43%"},{"$f":"+'CPM All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$88","v":{"v":0.04367867777777778,"d":"4.37%"}},{"v":0.04367867777777778,"d":"4.37%"},{"$f":"+'CPM All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$127","v":{"v":0.04428626666666667,"d":"4.43%"}},{"v":0.04428626666666667,"d":"4.43%"},{"$f":"+'CPM All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'CPM All Funds'!$B$166","v":{"v":0.047968077777777784,"d":"4.80%"}},{"v":0.047968077777777784,"d":"4.80%"}]
["CUPE 2 Sessional Music Faculty","L34",{"$f":"+'CPM All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$50","v":{"v":0.043692735135135136,"d":"4.37%"}},{"v":0.043692735135135136,"d":"4.37%"},{"$f":"+'CPM All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$89","v":{"v":0.04303195675675676,"d":"4.30%"}},{"v":0.04303195675675676,"d":"4.30%"},{"$f":"+'CPM All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$128","v":{"v":0.043623124324324324,"d":"4.36%"}},{"v":0.043623124324324324,"d":"4.36%"},{"$f":"+'CPM All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'CPM All Funds'!$B$167","v":{"v":0.047205427027027035,"d":"4.72%"}},{"v":0.047205427027027035,"d":"4.72%"}]
["CUPE 2 Sessional Music Faculty","L35",{"$f":"+'CPM All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$51","v":{"v":0.04309555789473684,"d":"4.31%"}},{"v":0.04309555789473684,"d":"4.31%"},{"$f":"+'CPM All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$90","v":{"v":0.04241927368421053,"d":"4.24%"}},{"v":0.04241927368421053,"d":"4.24%"},{"$f":"+'CPM All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$129","v":{"v":0.042994884210526316,"d":"4.30%"}},{"v":0.042994884210526316,"d":"4.30%"},{"$f":"+'CPM All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'CPM All Funds'!$B$168","v":{"v":0.04648291578947369,"d":"4.65%"}},{"v":0.04648291578947369,"d":"4.65%"}]
["CUPE 2 Sessional Music Faculty","L36",{"$f":"+'CPM All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$52","v":{"v":0.04252900512820512,"d":"4.25%"}},{"v":0.04252900512820512,"d":"4.25%"},{"$f":"+'CPM All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$91","v":{"v":0.041838010256410256,"d":"4.18%"}},{"v":0.041838010256410256,"d":"4.18%"},{"$f":"+'CPM All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$130","v":{"v":0.04239886153846154,"d":"4.24%"}},{"v":0.04239886153846154,"d":"4.24%"},{"$f":"+'CPM All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'CPM All Funds'!$B$169","v":{"v":0.04579745641025641,"d":"4.58%"}},{"v":0.04579745641025641,"d":"4.58%"}]
["CUPE 2 Sessional Music Faculty","L37",{"$f":"+'CPM All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$53","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+'CPM All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$92","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+'CPM All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$131","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+'CPM All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'CPM All Funds'!$B$170","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE 2 Sessional Music Faculty","L38",{"$f":"+C439","v":{"v":200000,"d":"200,000"}},{"$f":"+D439","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+F439","v":{"v":200000,"d":"200,000"}},{"$f":"+G439","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+I439","v":{"v":200000,"d":"200,000"}},{"$f":"+J439","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L439","v":{"v":200000,"d":"200,000"}},{"$f":"+M439","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["CUPE 2 Sessional Music Faculty","L39",{"$f":"+C440","v":{"v":200000,"d":"200,000"}},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"$f":"+F440","v":{"v":200000,"d":"200,000"}},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"$f":"+I440","v":{"v":200000,"d":"200,000"}},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L440","v":{"v":200000,"d":"200,000"}},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["CUPE 2 Sessional Music Faculty","L40",{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["Interim","L1",{"$f":"+'ESA All Funds'!$A$17","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$17","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"+D443","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"+'ESA All Funds'!$A$56","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$56","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+G443","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+'ESA All Funds'!$A$95","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$95","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+J443","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"+'ESA All Funds'!$A$134","v":{"v":4000,"d":"4,000"}},{"$f":"+'ESA All Funds'!$B$134","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"+M443","v":{"v":0.0571075,"d":"5.71%"}}]
["Interim","L2",{"$f":"+'ESA All Funds'!$A$18","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$18","v":{"v":0.07154500000000001,"d":"7.15%"}},{"$f":"+D444","v":{"v":0.07154500000000001,"d":"7.15%"}},{"$f":"+'ESA All Funds'!$A$57","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$57","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+G444","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+'ESA All Funds'!$A$96","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$96","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+J444","v":{"v":0.07029500000000001,"d":"7.03%"}},{"$f":"+'ESA All Funds'!$A$135","v":{"v":6000,"d":"6,000"}},{"$f":"+'ESA All Funds'!$B$135","v":{"v":0.07446166666666668,"d":"7.45%"}},{"$f":"+M444","v":{"v":0.07446166666666668,"d":"7.45%"}}]
["Interim","L3",{"$f":"+'ESA All Funds'!$A$19","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$19","v":{"v":0.07876375,"d":"7.88%"}},{"v":0.07876375,"d":"7.88%"},{"$f":"+'ESA All Funds'!$A$58","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$58","v":{"v":0.07751374999999999,"d":"7.75%"}},{"v":0.07751374999999999,"d":"7.75%"},{"$f":"+'ESA All Funds'!$A$97","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$97","v":{"v":0.07751374999999999,"d":"7.75%"}},{"v":0.07751374999999999,"d":"7.75%"},{"$f":"+'ESA All Funds'!$A$136","v":{"v":8000,"d":"8,000"}},{"$f":"+'ESA All Funds'!$B$136","v":{"v":0.08313874999999998,"d":"8.31%"}},{"v":0.08313874999999998,"d":"8.31%"}]
["Interim","L4",{"$f":"+'ESA All Funds'!$A$20","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$20","v":{"v":0.083095,"d":"8.31%"}},{"v":0.083095,"d":"8.31%"},{"$f":"+'ESA All Funds'!$A$59","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$59","v":{"v":0.081845,"d":"8.18%"}},{"v":0.081845,"d":"8.18%"},{"$f":"+'ESA All Funds'!$A$98","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$98","v":{"v":0.081845,"d":"8.18%"}},{"v":0.081845,"d":"8.18%"},{"$f":"+'ESA All Funds'!$A$137","v":{"v":10000,"d":"10,000"}},{"$f":"+'ESA All Funds'!$B$137","v":{"v":0.088345,"d":"8.83%"}},{"v":0.088345,"d":"8.83%"}]
["Interim","L5",{"$f":"+'ESA All Funds'!$A$21","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$21","v":{"v":0.0859825,"d":"8.60%"}},{"v":0.0859825,"d":"8.60%"},{"$f":"+'ESA All Funds'!$A$60","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$60","v":{"v":0.0847325,"d":"8.47%"}},{"v":0.0847325,"d":"8.47%"},{"$f":"+'ESA All Funds'!$A$99","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$99","v":{"v":0.0847325,"d":"8.47%"}},{"v":0.0847325,"d":"8.47%"},{"$f":"+'ESA All Funds'!$A$138","v":{"v":12000,"d":"12,000"}},{"$f":"+'ESA All Funds'!$B$138","v":{"v":0.09181583333333335,"d":"9.18%"}},{"v":0.09181583333333335,"d":"9.18%"}]
["Interim","L6",{"$f":"+'ESA All Funds'!$A$22","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$22","v":{"v":0.08804500000000001,"d":"8.80%"}},{"v":0.08804500000000001,"d":"8.80%"},{"$f":"+'ESA All Funds'!$A$61","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$61","v":{"v":0.08679500000000001,"d":"8.68%"}},{"v":0.08679500000000001,"d":"8.68%"},{"$f":"+'ESA All Funds'!$A$100","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$100","v":{"v":0.08679500000000001,"d":"8.68%"}},{"v":0.08679500000000001,"d":"8.68%"},{"$f":"+'ESA All Funds'!$A$139","v":{"v":14000,"d":"14,000"}},{"$f":"+'ESA All Funds'!$B$139","v":{"v":0.094295,"d":"9.43%"}},{"v":0.094295,"d":"9.43%"}]
["Interim","L7",{"$f":"+'ESA All Funds'!$A$23","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$23","v":{"v":0.08959187499999999,"d":"8.96%"}},{"v":0.08959187499999999,"d":"8.96%"},{"$f":"+'ESA All Funds'!$A$62","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$62","v":{"v":0.08834187499999999,"d":"8.83%"}},{"v":0.08834187499999999,"d":"8.83%"},{"$f":"+'ESA All Funds'!$A$101","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$101","v":{"v":0.08834187499999999,"d":"8.83%"}},{"v":0.08834187499999999,"d":"8.83%"},{"$f":"+'ESA All Funds'!$A$140","v":{"v":16000,"d":"16,000"}},{"$f":"+'ESA All Funds'!$B$140","v":{"v":0.09615437499999999,"d":"9.62%"}},{"v":0.09615437499999999,"d":"9.62%"}]
["Interim","L8",{"$f":"+'ESA All Funds'!$A$24","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$24","v":{"v":0.090795,"d":"9.08%"}},{"v":0.090795,"d":"9.08%"},{"$f":"+'ESA All Funds'!$A$63","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$63","v":{"v":0.089545,"d":"8.95%"}},{"v":0.089545,"d":"8.95%"},{"$f":"+'ESA All Funds'!$A$102","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$102","v":{"v":0.089545,"d":"8.95%"}},{"v":0.089545,"d":"8.95%"},{"$f":"+'ESA All Funds'!$A$141","v":{"v":18000,"d":"18,000"}},{"$f":"+'ESA All Funds'!$B$141","v":{"v":0.09760055555555555,"d":"9.76%"}},{"v":0.09760055555555555,"d":"9.76%"}]
["Interim","L9",{"$f":"+'ESA All Funds'!$A$25","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$25","v":{"v":0.0917575,"d":"9.18%"}},{"v":0.0917575,"d":"9.18%"},{"$f":"+'ESA All Funds'!$A$64","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$64","v":{"v":0.0905075,"d":"9.05%"}},{"v":0.0905075,"d":"9.05%"},{"$f":"+'ESA All Funds'!$A$103","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$103","v":{"v":0.0905075,"d":"9.05%"}},{"v":0.0905075,"d":"9.05%"},{"$f":"+'ESA All Funds'!$A$142","v":{"v":20000,"d":"20,000"}},{"$f":"+'ESA All Funds'!$B$142","v":{"v":0.0987575,"d":"9.88%"}},{"v":0.0987575,"d":"9.88%"}]
["Interim","L10",{"$f":"+'ESA All Funds'!$A$26","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$26","v":{"v":0.092545,"d":"9.25%"}},{"v":0.092545,"d":"9.25%"},{"$f":"+'ESA All Funds'!$A$65","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$65","v":{"v":0.091295,"d":"9.13%"}},{"v":0.091295,"d":"9.13%"},{"$f":"+'ESA All Funds'!$A$104","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$104","v":{"v":0.091295,"d":"9.13%"}},{"v":0.091295,"d":"9.13%"},{"$f":"+'ESA All Funds'!$A$143","v":{"v":22000,"d":"22,000"}},{"$f":"+'ESA All Funds'!$B$143","v":{"v":0.0997040909090909,"d":"9.97%"}},{"v":0.0997040909090909,"d":"9.97%"}]
["Interim","L11",{"$f":"+'ESA All Funds'!$A$27","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$27","v":{"v":0.09320125000000001,"d":"9.32%"}},{"v":0.09320125000000001,"d":"9.32%"},{"$f":"+'ESA All Funds'!$A$66","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$66","v":{"v":0.09195125000000001,"d":"9.20%"}},{"v":0.09195125000000001,"d":"9.20%"},{"$f":"+'ESA All Funds'!$A$105","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$105","v":{"v":0.09195125000000001,"d":"9.20%"}},{"v":0.09195125000000001,"d":"9.20%"},{"$f":"+'ESA All Funds'!$A$144","v":{"v":24000,"d":"24,000"}},{"$f":"+'ESA All Funds'!$B$144","v":{"v":0.10049291666666668,"d":"10.05%"}},{"v":0.10049291666666668,"d":"10.05%"}]
["Interim","L12",{"$f":"+'ESA All Funds'!$A$28","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$28","v":{"v":0.09375653846153845,"d":"9.38%"}},{"v":0.09375653846153845,"d":"9.38%"},{"$f":"+'ESA All Funds'!$A$67","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$67","v":{"v":0.09250653846153845,"d":"9.25%"}},{"v":0.09250653846153845,"d":"9.25%"},{"$f":"+'ESA All Funds'!$A$106","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$106","v":{"v":0.09250653846153845,"d":"9.25%"}},{"v":0.09250653846153845,"d":"9.25%"},{"$f":"+'ESA All Funds'!$A$145","v":{"v":26000,"d":"26,000"}},{"$f":"+'ESA All Funds'!$B$145","v":{"v":0.1011603846153846,"d":"10.12%"}},{"v":0.1011603846153846,"d":"10.12%"}]
["Interim","L13",{"$f":"+'ESA All Funds'!$A$29","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$29","v":{"v":0.09423250000000001,"d":"9.42%"}},{"v":0.09423250000000001,"d":"9.42%"},{"$f":"+'ESA All Funds'!$A$68","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$68","v":{"v":0.09298250000000001,"d":"9.30%"}},{"v":0.09298250000000001,"d":"9.30%"},{"$f":"+'ESA All Funds'!$A$107","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$107","v":{"v":0.09298250000000001,"d":"9.30%"}},{"v":0.09298250000000001,"d":"9.30%"},{"$f":"+'ESA All Funds'!$A$146","v":{"v":28000,"d":"28,000"}},{"$f":"+'ESA All Funds'!$B$146","v":{"v":0.1017325,"d":"10.17%"}},{"v":0.1017325,"d":"10.17%"}]
["Interim","L14",{"$f":"+'ESA All Funds'!$A$30","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$30","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'ESA All Funds'!$A$69","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$69","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ESA All Funds'!$A$108","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$108","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ESA All Funds'!$A$147","v":{"v":30000,"d":"30,000"}},{"$f":"+'ESA All Funds'!$B$147","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["Interim","L15",{"$f":"+'ESA All Funds'!$A$31","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$31","v":{"v":0.09500593749999998,"d":"9.50%"}},{"v":0.09500593749999998,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$70","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$70","v":{"v":0.09375593749999998,"d":"9.38%"}},{"v":0.09375593749999998,"d":"9.38%"},{"$f":"+'ESA All Funds'!$A$109","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$109","v":{"v":0.09375593749999998,"d":"9.38%"}},{"v":0.09375593749999998,"d":"9.38%"},{"$f":"+'ESA All Funds'!$A$148","v":{"v":32000,"d":"32,000"}},{"$f":"+'ESA All Funds'!$B$148","v":{"v":0.10266218749999999,"d":"10.27%"}},{"v":0.10266218749999999,"d":"10.27%"}]
["Interim","L16",{"$f":"+'ESA All Funds'!$A$32","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$32","v":{"v":0.0953244117647059,"d":"9.53%"}},{"v":0.0953244117647059,"d":"9.53%"},{"$f":"+'ESA All Funds'!$A$71","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$71","v":{"v":0.09407441176470589,"d":"9.41%"}},{"v":0.09407441176470589,"d":"9.41%"},{"$f":"+'ESA All Funds'!$A$110","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$110","v":{"v":0.09407441176470589,"d":"9.41%"}},{"v":0.09407441176470589,"d":"9.41%"},{"$f":"+'ESA All Funds'!$A$149","v":{"v":34000,"d":"34,000"}},{"$f":"+'ESA All Funds'!$B$149","v":{"v":0.10304500000000001,"d":"10.30%"}},{"v":0.10304500000000001,"d":"10.30%"}]
["Interim","L17",{"$f":"+'ESA All Funds'!$A$33","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$33","v":{"v":0.0956075,"d":"9.56%"}},{"v":0.0956075,"d":"9.56%"},{"$f":"+'ESA All Funds'!$A$72","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$72","v":{"v":0.0943575,"d":"9.44%"}},{"v":0.0943575,"d":"9.44%"},{"$f":"+'ESA All Funds'!$A$111","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$111","v":{"v":0.0943575,"d":"9.44%"}},{"v":0.0943575,"d":"9.44%"},{"$f":"+'ESA All Funds'!$A$150","v":{"v":36000,"d":"36,000"}},{"$f":"+'ESA All Funds'!$B$150","v":{"v":0.10338527777777777,"d":"10.34%"}},{"v":0.10338527777777777,"d":"10.34%"}]
["Interim","L18",{"$f":"+'ESA All Funds'!$A$34","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$34","v":{"v":0.0958607894736842,"d":"9.59%"}},{"v":0.0958607894736842,"d":"9.59%"},{"$f":"+'ESA All Funds'!$A$73","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$73","v":{"v":0.09461078947368422,"d":"9.46%"}},{"v":0.09461078947368422,"d":"9.46%"},{"$f":"+'ESA All Funds'!$A$112","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$112","v":{"v":0.09461078947368422,"d":"9.46%"}},{"v":0.09461078947368422,"d":"9.46%"},{"$f":"+'ESA All Funds'!$A$151","v":{"v":38000,"d":"38,000"}},{"$f":"+'ESA All Funds'!$B$151","v":{"v":0.10368973684210527,"d":"10.37%"}},{"v":0.10368973684210527,"d":"10.37%"}]
["Interim","L19",{"$f":"+'ESA All Funds'!$A$35","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$35","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'ESA All Funds'!$A$74","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$74","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ESA All Funds'!$A$113","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$113","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ESA All Funds'!$A$152","v":{"v":40000,"d":"40,000"}},{"$f":"+'ESA All Funds'!$B$152","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["Interim","L20",{"$f":"+'ESA All Funds'!$A$36","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$36","v":{"v":0.09629499999999999,"d":"9.63%"}},{"v":0.09629499999999999,"d":"9.63%"},{"$f":"+'ESA All Funds'!$A$75","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$75","v":{"v":0.09504499999999999,"d":"9.50%"}},{"v":0.09504499999999999,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$114","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$114","v":{"v":0.09504499999999999,"d":"9.50%"}},{"v":0.09504499999999999,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$153","v":{"v":42000,"d":"42,000"}},{"$f":"+'ESA All Funds'!$B$153","v":{"v":0.10421166666666667,"d":"10.42%"}},{"v":0.10421166666666667,"d":"10.42%"}]
["Interim","L21",{"$f":"+'ESA All Funds'!$A$37","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$37","v":{"v":0.09648249999999998,"d":"9.65%"}},{"v":0.09648249999999998,"d":"9.65%"},{"$f":"+'ESA All Funds'!$A$76","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$76","v":{"v":0.09523249999999998,"d":"9.52%"}},{"v":0.09523249999999998,"d":"9.52%"},{"$f":"+'ESA All Funds'!$A$115","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$115","v":{"v":0.09523249999999998,"d":"9.52%"}},{"v":0.09523249999999998,"d":"9.52%"},{"$f":"+'ESA All Funds'!$A$154","v":{"v":44000,"d":"44,000"}},{"$f":"+'ESA All Funds'!$B$154","v":{"v":0.10443704545454545,"d":"10.44%"}},{"v":0.10443704545454545,"d":"10.44%"}]
["Interim","L22",{"$f":"+'ESA All Funds'!$A$38","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$38","v":{"v":0.09665369565217392,"d":"9.67%"}},{"v":0.09665369565217392,"d":"9.67%"},{"$f":"+'ESA All Funds'!$A$77","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$77","v":{"v":0.09540369565217392,"d":"9.54%"}},{"v":0.09540369565217392,"d":"9.54%"},{"$f":"+'ESA All Funds'!$A$116","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$116","v":{"v":0.09540369565217392,"d":"9.54%"}},{"v":0.09540369565217392,"d":"9.54%"},{"$f":"+'ESA All Funds'!$A$155","v":{"v":46000,"d":"46,000"}},{"$f":"+'ESA All Funds'!$B$155","v":{"v":0.10464282608695653,"d":"10.46%"}},{"v":0.10464282608695653,"d":"10.46%"}]
["Interim","L23",{"$f":"+'ESA All Funds'!$A$39","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$39","v":{"v":0.09681062500000001,"d":"9.68%"}},{"v":0.09681062500000001,"d":"9.68%"},{"$f":"+'ESA All Funds'!$A$78","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$78","v":{"v":0.09556062500000001,"d":"9.56%"}},{"v":0.09556062500000001,"d":"9.56%"},{"$f":"+'ESA All Funds'!$A$117","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$117","v":{"v":0.09556062500000001,"d":"9.56%"}},{"v":0.09556062500000001,"d":"9.56%"},{"$f":"+'ESA All Funds'!$A$156","v":{"v":48000,"d":"48,000"}},{"$f":"+'ESA All Funds'!$B$156","v":{"v":0.10483145833333335,"d":"10.48%"}},{"v":0.10483145833333335,"d":"10.48%"}]
["Interim","L24",{"$f":"+'ESA All Funds'!$A$40","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$40","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'ESA All Funds'!$A$79","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$79","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$118","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$118","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$157","v":{"v":50000,"d":"50,000"}},{"$f":"+'ESA All Funds'!$B$157","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["Interim","L25",{"$f":"+'ESA All Funds'!$A$41","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$41","v":{"v":0.09648088461538462,"d":"9.65%"}},{"v":0.09648088461538462,"d":"9.65%"},{"$f":"+'ESA All Funds'!$A$80","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$80","v":{"v":0.09583826923076921,"d":"9.58%"}},{"v":0.09583826923076921,"d":"9.58%"},{"$f":"+'ESA All Funds'!$A$119","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$119","v":{"v":0.09583826923076921,"d":"9.58%"}},{"v":0.09583826923076921,"d":"9.58%"},{"$f":"+'ESA All Funds'!$A$158","v":{"v":52000,"d":"52,000"}},{"$f":"+'ESA All Funds'!$B$158","v":{"v":0.10516519230769229,"d":"10.52%"}},{"v":0.10516519230769229,"d":"10.52%"}]
["Interim","L26",{"$f":"+'ESA All Funds'!$A$42","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$42","v":{"v":0.09565196296296297,"d":"9.57%"}},{"v":0.09565196296296297,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$81","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$81","v":{"v":0.09503559259259259,"d":"9.50%"}},{"v":0.09503559259259259,"d":"9.50%"},{"$f":"+'ESA All Funds'!$A$120","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$120","v":{"v":0.09566922222222222,"d":"9.57%"}},{"v":0.09566922222222222,"d":"9.57%"},{"$f":"+'ESA All Funds'!$A$159","v":{"v":54000,"d":"54,000"}},{"$f":"+'ESA All Funds'!$B$159","v":{"v":0.1053135185185185,"d":"10.53%"}},{"v":0.1053135185185185,"d":"10.53%"}]
["Interim","L27",{"$f":"+'ESA All Funds'!$A$43","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$43","v":{"v":0.09390992857142857,"d":"9.39%"}},{"v":0.09390992857142857,"d":"9.39%"},{"$f":"+'ESA All Funds'!$A$82","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$82","v":{"v":0.09424325,"d":"9.42%"}},{"v":0.09424325,"d":"9.42%"},{"$f":"+'ESA All Funds'!$A$121","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$121","v":{"v":0.09485425000000001,"d":"9.49%"}},{"v":0.09485425000000001,"d":"9.49%"},{"$f":"+'ESA All Funds'!$A$160","v":{"v":56000,"d":"56,000"}},{"$f":"+'ESA All Funds'!$B$160","v":{"v":0.10484025,"d":"10.48%"}},{"v":0.10484025,"d":"10.48%"}]
["Interim","L28",{"$f":"+'ESA All Funds'!$A$44","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$44","v":{"v":0.09151993103448276,"d":"9.15%"}},{"v":0.09151993103448276,"d":"9.15%"},{"$f":"+'ESA All Funds'!$A$83","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$83","v":{"v":0.09196934482758622,"d":"9.20%"}},{"v":0.09196934482758622,"d":"9.20%"},{"$f":"+'ESA All Funds'!$A$122","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$122","v":{"v":0.09366875862068966,"d":"9.37%"}},{"v":0.09366875862068966,"d":"9.37%"},{"$f":"+'ESA All Funds'!$A$161","v":{"v":58000,"d":"58,000"}},{"$f":"+'ESA All Funds'!$B$161","v":{"v":0.10408196551724137,"d":"10.41%"}},{"v":0.10408196551724137,"d":"10.41%"}]
["Interim","L29",{"$f":"+'ESA All Funds'!$A$45","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$45","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'ESA All Funds'!$A$84","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$84","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'ESA All Funds'!$A$123","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$123","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'ESA All Funds'!$A$162","v":{"v":60000,"d":"60,000"}},{"$f":"+'ESA All Funds'!$B$162","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["Interim","L30",{"$f":"+'ESA All Funds'!$A$46","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$46","v":{"v":0.08720251612903225,"d":"8.72%"}},{"v":0.08720251612903225,"d":"8.72%"},{"$f":"+'ESA All Funds'!$A$85","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$85","v":{"v":0.08754229032258065,"d":"8.75%"}},{"v":0.08754229032258065,"d":"8.75%"},{"$f":"+'ESA All Funds'!$A$124","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$124","v":{"v":0.08913206451612904,"d":"8.91%"}},{"v":0.08913206451612904,"d":"8.91%"},{"$f":"+'ESA All Funds'!$A$163","v":{"v":62000,"d":"62,000"}},{"$f":"+'ESA All Funds'!$B$163","v":{"v":0.09964119354838709,"d":"9.96%"}},{"v":0.09964119354838709,"d":"9.96%"}]
["Interim","L31",{"$f":"+'ESA All Funds'!$A$47","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$47","v":{"v":0.08524618749999999,"d":"8.52%"}},{"v":0.08524618749999999,"d":"8.52%"},{"$f":"+'ESA All Funds'!$A$86","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$86","v":{"v":0.08553628125,"d":"8.55%"}},{"v":0.08553628125,"d":"8.55%"},{"$f":"+'ESA All Funds'!$A$125","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$125","v":{"v":0.087076375,"d":"8.71%"}},{"v":0.087076375,"d":"8.71%"},{"$f":"+'ESA All Funds'!$A$164","v":{"v":64000,"d":"64,000"}},{"$f":"+'ESA All Funds'!$B$164","v":{"v":0.09725709375,"d":"9.73%"}},{"v":0.09725709375,"d":"9.73%"}]
["Interim","L32",{"$f":"+'ESA All Funds'!$A$48","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$48","v":{"v":0.08340842424242424,"d":"8.34%"}},{"v":0.08340842424242424,"d":"8.34%"},{"$f":"+'ESA All Funds'!$A$87","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$87","v":{"v":0.0836518484848485,"d":"8.37%"}},{"v":0.0836518484848485,"d":"8.37%"},{"$f":"+'ESA All Funds'!$A$126","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$126","v":{"v":0.08514527272727274,"d":"8.51%"}},{"v":0.08514527272727274,"d":"8.51%"},{"$f":"+'ESA All Funds'!$A$165","v":{"v":66000,"d":"66,000"}},{"$f":"+'ESA All Funds'!$B$165","v":{"v":0.09501748484848485,"d":"9.50%"}},{"v":0.09501748484848485,"d":"9.50%"}]
["Interim","L33",{"$f":"+'ESA All Funds'!$A$49","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$49","v":{"v":0.08167876470588235,"d":"8.17%"}},{"v":0.08167876470588235,"d":"8.17%"},{"$f":"+'ESA All Funds'!$A$88","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$88","v":{"v":0.08187826470588236,"d":"8.19%"}},{"v":0.08187826470588236,"d":"8.19%"},{"$f":"+'ESA All Funds'!$A$127","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$127","v":{"v":0.08332776470588237,"d":"8.33%"}},{"v":0.08332776470588237,"d":"8.33%"},{"$f":"+'ESA All Funds'!$A$166","v":{"v":68000,"d":"68,000"}},{"$f":"+'ESA All Funds'!$B$166","v":{"v":0.09290961764705882,"d":"9.29%"}},{"v":0.09290961764705882,"d":"9.29%"}]
["Interim","L34",{"$f":"+'ESA All Funds'!$A$50","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$50","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'ESA All Funds'!$A$89","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$89","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'ESA All Funds'!$A$128","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$128","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'ESA All Funds'!$A$167","v":{"v":70000,"d":"70,000"}},{"$f":"+'ESA All Funds'!$B$167","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["Interim","L35",{"$f":"+'ESA All Funds'!$A$51","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$51","v":{"v":0.07850772222222221,"d":"7.85%"}},{"v":0.07850772222222221,"d":"7.85%"},{"$f":"+'ESA All Funds'!$A$90","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$90","v":{"v":0.07862669444444445,"d":"7.86%"}},{"v":0.07862669444444445,"d":"7.86%"},{"$f":"+'ESA All Funds'!$A$129","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$129","v":{"v":0.07999566666666667,"d":"8.00%"}},{"v":0.07999566666666667,"d":"8.00%"},{"$f":"+'ESA All Funds'!$A$168","v":{"v":72000,"d":"72,000"}},{"$f":"+'ESA All Funds'!$B$168","v":{"v":0.08904519444444445,"d":"8.90%"}},{"v":0.08904519444444445,"d":"8.90%"}]
["Interim","L36",{"$f":"+'ESA All Funds'!$A$52","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$52","v":{"v":0.07705075675675675,"d":"7.71%"}},{"v":0.07705075675675675,"d":"7.71%"},{"$f":"+'ESA All Funds'!$A$91","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$91","v":{"v":0.07713272972972973,"d":"7.71%"}},{"v":0.07713272972972973,"d":"7.71%"},{"$f":"+'ESA All Funds'!$A$130","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$130","v":{"v":0.0784647027027027,"d":"7.85%"}},{"v":0.0784647027027027,"d":"7.85%"},{"$f":"+'ESA All Funds'!$A$169","v":{"v":74000,"d":"74,000"}},{"$f":"+'ESA All Funds'!$B$169","v":{"v":0.08726964864864864,"d":"8.73%"}},{"v":0.08726964864864864,"d":"8.73%"}]
["Interim","L37",{"$f":"+'ESA All Funds'!$A$53","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$53","v":{"v":0.07567047368421052,"d":"7.57%"}},{"v":0.07567047368421052,"d":"7.57%"},{"$f":"+'ESA All Funds'!$A$92","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$92","v":{"v":0.07571739473684212,"d":"7.57%"}},{"v":0.07571739473684212,"d":"7.57%"},{"$f":"+'ESA All Funds'!$A$131","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$131","v":{"v":0.0770143157894737,"d":"7.70%"}},{"v":0.0770143157894737,"d":"7.70%"},{"$f":"+'ESA All Funds'!$A$170","v":{"v":76000,"d":"76,000"}},{"$f":"+'ESA All Funds'!$B$170","v":{"v":0.08558755263157895,"d":"8.56%"}},{"v":0.08558755263157895,"d":"8.56%"}]
["Interim","L38",{"$f":"+C479","v":{"v":76000,"d":"76,000"}},{"$f":"+D479","v":{"v":0.07567047368421052,"d":"7.57%"}},{"v":0.07567047368421052,"d":"7.57%"},{"$f":"+F479","v":{"v":76000,"d":"76,000"}},{"$f":"+G479","v":{"v":0.07571739473684212,"d":"7.57%"}},{"v":0.07571739473684212,"d":"7.57%"},{"$f":"+I479","v":{"v":76000,"d":"76,000"}},{"$f":"+J479","v":{"v":0.0770143157894737,"d":"7.70%"}},{"v":0.0770143157894737,"d":"7.70%"},{"$f":"+L479","v":{"v":76000,"d":"76,000"}},{"$f":"+M479","v":{"v":0.08558755263157895,"d":"8.56%"}},{"v":0.08558755263157895,"d":"8.56%"}]
["Interim","L39",{"$f":"+C480","v":{"v":76000,"d":"76,000"}},{"v":0.07567047368421052,"d":"7.57%"},{"v":0.07567047368421052,"d":"7.57%"},{"$f":"+F480","v":{"v":76000,"d":"76,000"}},{"v":0.07571739473684212,"d":"7.57%"},{"v":0.07571739473684212,"d":"7.57%"},{"$f":"+I480","v":{"v":76000,"d":"76,000"}},{"v":0.0770143157894737,"d":"7.70%"},{"v":0.0770143157894737,"d":"7.70%"},{"$f":"+L480","v":{"v":76000,"d":"76,000"}},{"v":0.08558755263157895,"d":"8.56%"},{"v":0.08558755263157895,"d":"8.56%"}]
["Interim","L40",{"v":76000,"d":"76,000"},{"v":0.07567047368421052,"d":"7.57%"},{"v":0.07567047368421052,"d":"7.57%"},{"v":76000,"d":"76,000"},{"v":0.07571739473684212,"d":"7.57%"},{"v":0.07571739473684212,"d":"7.57%"},{"v":76000,"d":"76,000"},{"v":0.0770143157894737,"d":"7.70%"},{"v":0.0770143157894737,"d":"7.70%"},{"v":76000,"d":"76,000"},{"v":0.08558755263157895,"d":"8.56%"},{"v":0.08558755263157895,"d":"8.56%"}]
["SEIU Local 2 (Hospitality)","L1",{"$f":"+'HSP All Funds'!$A$17","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$17","v":{"v":0.38023575333333337,"d":"38.02%"}},{"$f":"+D483","v":{"v":0.38023575333333337,"d":"38.02%"}},{"$f":"+'HSP All Funds'!$A$56","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$56","v":{"v":0.3652656533333334,"d":"36.53%"}},{"$f":"+G483","v":{"v":0.3652656533333334,"d":"36.53%"}},{"$f":"+'HSP All Funds'!$A$95","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$95","v":{"v":0.37286480333333333,"d":"37.29%"}},{"$f":"+J483","v":{"v":0.37286480333333333,"d":"37.29%"}},{"$f":"+'HSP All Funds'!$A$134","v":{"v":6000,"d":"6,000"}},{"$f":"+'HSP All Funds'!$B$134","v":{"v":0.39010756999999996,"d":"39.01%"}},{"$f":"+M483","v":{"v":0.39010756999999996,"d":"39.01%"}}]
["SEIU Local 2 (Hospitality)","L2",{"$f":"+'HSP All Funds'!$A$18","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$18","v":{"v":0.367572845,"d":"36.76%"}},{"$f":"+D484","v":{"v":0.367572845,"d":"36.76%"}},{"$f":"+'HSP All Funds'!$A$57","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$57","v":{"v":0.35197027,"d":"35.20%"}},{"$f":"+G484","v":{"v":0.35197027,"d":"35.20%"}},{"$f":"+'HSP All Funds'!$A$96","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$96","v":{"v":0.35881713249999997,"d":"35.88%"}},{"$f":"+J484","v":{"v":0.35881713249999997,"d":"35.88%"}},{"$f":"+'HSP All Funds'!$A$135","v":{"v":8000,"d":"8,000"}},{"$f":"+'HSP All Funds'!$B$135","v":{"v":0.37654420749999995,"d":"37.65%"}},{"$f":"+M484","v":{"v":0.37654420749999995,"d":"37.65%"}}]
["SEIU Local 2 (Hospitality)","L3",{"$f":"+'HSP All Funds'!$A$19","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$19","v":{"v":0.3599751,"d":"36.00%"}},{"v":0.3599751,"d":"36.00%"},{"$f":"+'HSP All Funds'!$A$58","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$58","v":{"v":0.34399303999999997,"d":"34.40%"}},{"v":0.34399303999999997,"d":"34.40%"},{"$f":"+'HSP All Funds'!$A$97","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$97","v":{"v":0.35038853000000003,"d":"35.04%"}},{"v":0.35038853000000003,"d":"35.04%"},{"$f":"+'HSP All Funds'!$A$136","v":{"v":10000,"d":"10,000"}},{"$f":"+'HSP All Funds'!$B$136","v":{"v":0.36840619,"d":"36.84%"}},{"v":0.36840619,"d":"36.84%"}]
["SEIU Local 2 (Hospitality)","L4",{"$f":"+'HSP All Funds'!$A$20","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$20","v":{"v":0.3549099366666667,"d":"35.49%"}},{"v":0.3549099366666667,"d":"35.49%"},{"$f":"+'HSP All Funds'!$A$59","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$59","v":{"v":0.3386748866666667,"d":"33.87%"}},{"v":0.3386748866666667,"d":"33.87%"},{"$f":"+'HSP All Funds'!$A$98","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$98","v":{"v":0.34476946166666667,"d":"34.48%"}},{"v":0.34476946166666667,"d":"34.48%"},{"$f":"+'HSP All Funds'!$A$137","v":{"v":12000,"d":"12,000"}},{"$f":"+'HSP All Funds'!$B$137","v":{"v":0.362980845,"d":"36.30%"}},{"v":0.362980845,"d":"36.30%"}]
["SEIU Local 2 (Hospitality)","L5",{"$f":"+'HSP All Funds'!$A$21","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$21","v":{"v":0.35129196285714287,"d":"35.13%"}},{"v":0.35129196285714287,"d":"35.13%"},{"$f":"+'HSP All Funds'!$A$60","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$60","v":{"v":0.3348762057142858,"d":"33.49%"}},{"v":0.3348762057142858,"d":"33.49%"},{"$f":"+'HSP All Funds'!$A$99","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$99","v":{"v":0.34075584142857146,"d":"34.08%"}},{"v":0.34075584142857146,"d":"34.08%"},{"$f":"+'HSP All Funds'!$A$138","v":{"v":14000,"d":"14,000"}},{"$f":"+'HSP All Funds'!$B$138","v":{"v":0.3591055985714286,"d":"35.91%"}},{"v":0.3591055985714286,"d":"35.91%"}]
["SEIU Local 2 (Hospitality)","L6",{"$f":"+'HSP All Funds'!$A$22","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$22","v":{"v":0.3485784825,"d":"34.86%"}},{"v":0.3485784825,"d":"34.86%"},{"$f":"+'HSP All Funds'!$A$61","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$61","v":{"v":0.332027195,"d":"33.20%"}},{"v":0.332027195,"d":"33.20%"},{"$f":"+'HSP All Funds'!$A$100","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$100","v":{"v":0.33774562625,"d":"33.77%"}},{"v":0.33774562625,"d":"33.77%"},{"$f":"+'HSP All Funds'!$A$139","v":{"v":16000,"d":"16,000"}},{"$f":"+'HSP All Funds'!$B$139","v":{"v":0.35619916375000005,"d":"35.62%"}},{"v":0.35619916375000005,"d":"35.62%"}]
["SEIU Local 2 (Hospitality)","L7",{"$f":"+'HSP All Funds'!$A$23","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$23","v":{"v":0.3464679977777778,"d":"34.65%"}},{"v":0.3464679977777778,"d":"34.65%"},{"$f":"+'HSP All Funds'!$A$62","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$62","v":{"v":0.3298112977777778,"d":"32.98%"}},{"v":0.3298112977777778,"d":"32.98%"},{"$f":"+'HSP All Funds'!$A$101","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$101","v":{"v":0.33540434777777783,"d":"33.54%"}},{"v":0.33540434777777783,"d":"33.54%"},{"$f":"+'HSP All Funds'!$A$140","v":{"v":18000,"d":"18,000"}},{"$f":"+'HSP All Funds'!$B$140","v":{"v":0.3539386033333334,"d":"35.39%"}},{"v":0.3539386033333334,"d":"35.39%"}]
["SEIU Local 2 (Hospitality)","L8",{"$f":"+'HSP All Funds'!$A$24","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$24","v":{"v":0.34477961,"d":"34.48%"}},{"v":0.34477961,"d":"34.48%"},{"$f":"+'HSP All Funds'!$A$63","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$63","v":{"v":0.32803858,"d":"32.80%"}},{"v":0.32803858,"d":"32.80%"},{"$f":"+'HSP All Funds'!$A$102","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$102","v":{"v":0.33353132500000005,"d":"33.35%"}},{"v":0.33353132500000005,"d":"33.35%"},{"$f":"+'HSP All Funds'!$A$141","v":{"v":20000,"d":"20,000"}},{"$f":"+'HSP All Funds'!$B$141","v":{"v":0.352130155,"d":"35.21%"}},{"v":0.352130155,"d":"35.21%"}]
["SEIU Local 2 (Hospitality)","L9",{"$f":"+'HSP All Funds'!$A$25","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$25","v":{"v":0.34339820181818187,"d":"34.34%"}},{"v":0.34339820181818187,"d":"34.34%"},{"$f":"+'HSP All Funds'!$A$64","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$64","v":{"v":0.3265881745454545,"d":"32.66%"}},{"v":0.3265881745454545,"d":"32.66%"},{"$f":"+'HSP All Funds'!$A$103","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$103","v":{"v":0.33199885181818184,"d":"33.20%"}},{"v":0.33199885181818184,"d":"33.20%"},{"$f":"+'HSP All Funds'!$A$142","v":{"v":22000,"d":"22,000"}},{"$f":"+'HSP All Funds'!$B$142","v":{"v":0.35065051545454545,"d":"35.07%"}},{"v":0.35065051545454545,"d":"35.07%"}]
["SEIU Local 2 (Hospitality)","L10",{"$f":"+'HSP All Funds'!$A$26","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$26","v":{"v":0.34224702833333337,"d":"34.22%"}},{"v":0.34224702833333337,"d":"34.22%"},{"$f":"+'HSP All Funds'!$A$65","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$65","v":{"v":0.3253795033333334,"d":"32.54%"}},{"v":0.3253795033333334,"d":"32.54%"},{"$f":"+'HSP All Funds'!$A$104","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$104","v":{"v":0.33072179083333336,"d":"33.07%"}},{"v":0.33072179083333336,"d":"33.07%"},{"$f":"+'HSP All Funds'!$A$143","v":{"v":24000,"d":"24,000"}},{"$f":"+'HSP All Funds'!$B$143","v":{"v":0.3494174825,"d":"34.94%"}},{"v":0.3494174825,"d":"34.94%"}]
["SEIU Local 2 (Hospitality)","L11",{"$f":"+'HSP All Funds'!$A$27","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$27","v":{"v":0.34127295846153843,"d":"34.13%"}},{"v":0.34127295846153843,"d":"34.13%"},{"$f":"+'HSP All Funds'!$A$66","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$66","v":{"v":0.3243567815384616,"d":"32.44%"}},{"v":0.3243567815384616,"d":"32.44%"},{"$f":"+'HSP All Funds'!$A$105","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$105","v":{"v":0.32964120076923087,"d":"32.96%"}},{"v":0.32964120076923087,"d":"32.96%"},{"$f":"+'HSP All Funds'!$A$144","v":{"v":26000,"d":"26,000"}},{"$f":"+'HSP All Funds'!$B$144","v":{"v":0.348374146923077,"d":"34.84%"}},{"v":0.348374146923077,"d":"34.84%"}]
["SEIU Local 2 (Hospitality)","L12",{"$f":"+'HSP All Funds'!$A$28","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$28","v":{"v":0.3404380414285715,"d":"34.04%"}},{"v":0.3404380414285715,"d":"34.04%"},{"$f":"+'HSP All Funds'!$A$67","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$67","v":{"v":0.32348016285714287,"d":"32.35%"}},{"v":0.32348016285714287,"d":"32.35%"},{"$f":"+'HSP All Funds'!$A$106","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$106","v":{"v":0.3287149807142858,"d":"32.87%"}},{"v":0.3287149807142858,"d":"32.87%"},{"$f":"+'HSP All Funds'!$A$145","v":{"v":28000,"d":"28,000"}},{"$f":"+'HSP All Funds'!$B$145","v":{"v":0.3474798592857143,"d":"34.75%"}},{"v":0.3474798592857143,"d":"34.75%"}]
["SEIU Local 2 (Hospitality)","L13",{"$f":"+'HSP All Funds'!$A$29","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$29","v":{"v":0.33971444666666667,"d":"33.97%"}},{"v":0.33971444666666667,"d":"33.97%"},{"$f":"+'HSP All Funds'!$A$68","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$68","v":{"v":0.3227204266666666,"d":"32.27%"}},{"v":0.3227204266666666,"d":"32.27%"},{"$f":"+'HSP All Funds'!$A$107","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$107","v":{"v":0.3279122566666667,"d":"32.79%"}},{"v":0.3279122566666667,"d":"32.79%"},{"$f":"+'HSP All Funds'!$A$146","v":{"v":30000,"d":"30,000"}},{"$f":"+'HSP All Funds'!$B$146","v":{"v":0.34670481,"d":"34.67%"}},{"v":0.34670481,"d":"34.67%"}]
["SEIU Local 2 (Hospitality)","L14",{"$f":"+'HSP All Funds'!$A$30","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$30","v":{"v":0.33908130124999997,"d":"33.91%"}},{"v":0.33908130124999997,"d":"33.91%"},{"$f":"+'HSP All Funds'!$A$69","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$69","v":{"v":0.3220556574999999,"d":"32.21%"}},{"v":0.3220556574999999,"d":"32.21%"},{"$f":"+'HSP All Funds'!$A$108","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$108","v":{"v":0.32720987312499994,"d":"32.72%"}},{"v":0.32720987312499994,"d":"32.72%"},{"$f":"+'HSP All Funds'!$A$147","v":{"v":32000,"d":"32,000"}},{"$f":"+'HSP All Funds'!$B$147","v":{"v":0.346026641875,"d":"34.60%"}},{"v":0.346026641875,"d":"34.60%"}]
["SEIU Local 2 (Hospitality)","L15",{"$f":"+'HSP All Funds'!$A$31","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$31","v":{"v":0.3385226435294117,"d":"33.85%"}},{"v":0.3385226435294117,"d":"33.85%"},{"$f":"+'HSP All Funds'!$A$70","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$70","v":{"v":0.3214690964705882,"d":"32.15%"}},{"v":0.3214690964705882,"d":"32.15%"},{"$f":"+'HSP All Funds'!$A$109","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$109","v":{"v":0.32659012294117645,"d":"32.66%"}},{"v":0.32659012294117645,"d":"32.66%"},{"$f":"+'HSP All Funds'!$A$148","v":{"v":34000,"d":"34,000"}},{"$f":"+'HSP All Funds'!$B$148","v":{"v":0.34542825823529405,"d":"34.54%"}},{"v":0.34542825823529405,"d":"34.54%"}]
["SEIU Local 2 (Hospitality)","L16",{"$f":"+'HSP All Funds'!$A$32","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$32","v":{"v":0.3380260588888889,"d":"33.80%"}},{"v":0.3380260588888889,"d":"33.80%"},{"$f":"+'HSP All Funds'!$A$71","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$71","v":{"v":0.32094770888888885,"d":"32.09%"}},{"v":0.32094770888888885,"d":"32.09%"},{"$f":"+'HSP All Funds'!$A$110","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$110","v":{"v":0.3260392338888889,"d":"32.60%"}},{"v":0.3260392338888889,"d":"32.60%"},{"$f":"+'HSP All Funds'!$A$149","v":{"v":36000,"d":"36,000"}},{"$f":"+'HSP All Funds'!$B$149","v":{"v":0.34489636166666665,"d":"34.49%"}},{"v":0.34489636166666665,"d":"34.49%"}]
["SEIU Local 2 (Hospitality)","L17",{"$f":"+'HSP All Funds'!$A$33","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$33","v":{"v":0.33758174631578947,"d":"33.76%"}},{"v":0.33758174631578947,"d":"33.76%"},{"$f":"+'HSP All Funds'!$A$72","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$72","v":{"v":0.3204812042105263,"d":"32.05%"}},{"v":0.3204812042105263,"d":"32.05%"},{"$f":"+'HSP All Funds'!$A$111","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$111","v":{"v":0.3255463331578947,"d":"32.55%"}},{"v":0.3255463331578947,"d":"32.55%"},{"$f":"+'HSP All Funds'!$A$150","v":{"v":38000,"d":"38,000"}},{"$f":"+'HSP All Funds'!$B$150","v":{"v":0.3444204542105263,"d":"34.44%"}},{"v":0.3444204542105263,"d":"34.44%"}]
["SEIU Local 2 (Hospitality)","L18",{"$f":"+'HSP All Funds'!$A$34","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$34","v":{"v":0.33718186499999997,"d":"33.72%"}},{"v":0.33718186499999997,"d":"33.72%"},{"$f":"+'HSP All Funds'!$A$73","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$73","v":{"v":0.32006134999999997,"d":"32.01%"}},{"v":0.32006134999999997,"d":"32.01%"},{"$f":"+'HSP All Funds'!$A$112","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$112","v":{"v":0.32510272250000005,"d":"32.51%"}},{"v":0.32510272250000005,"d":"32.51%"},{"$f":"+'HSP All Funds'!$A$151","v":{"v":40000,"d":"40,000"}},{"$f":"+'HSP All Funds'!$B$151","v":{"v":0.34399213749999996,"d":"34.40%"}},{"v":0.34399213749999996,"d":"34.40%"}]
["SEIU Local 2 (Hospitality)","L19",{"$f":"+'HSP All Funds'!$A$35","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$35","v":{"v":0.3368200676190476,"d":"33.68%"}},{"v":0.3368200676190476,"d":"33.68%"},{"$f":"+'HSP All Funds'!$A$74","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$74","v":{"v":0.31968148190476187,"d":"31.97%"}},{"v":0.31968148190476187,"d":"31.97%"},{"$f":"+'HSP All Funds'!$A$113","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$113","v":{"v":0.32470136047619047,"d":"32.47%"}},{"v":0.32470136047619047,"d":"32.47%"},{"$f":"+'HSP All Funds'!$A$152","v":{"v":42000,"d":"42,000"}},{"$f":"+'HSP All Funds'!$B$152","v":{"v":0.34360461285714283,"d":"34.36%"}},{"v":0.34360461285714283,"d":"34.36%"}]
["SEIU Local 2 (Hospitality)","L20",{"$f":"+'HSP All Funds'!$A$36","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$36","v":{"v":0.3364911609090909,"d":"33.65%"}},{"v":0.3364911609090909,"d":"33.65%"},{"$f":"+'HSP All Funds'!$A$75","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$75","v":{"v":0.31933614727272724,"d":"31.93%"}},{"v":0.31933614727272724,"d":"31.93%"},{"$f":"+'HSP All Funds'!$A$114","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$114","v":{"v":0.3243364859090909,"d":"32.43%"}},{"v":0.3243364859090909,"d":"32.43%"},{"$f":"+'HSP All Funds'!$A$153","v":{"v":44000,"d":"44,000"}},{"$f":"+'HSP All Funds'!$B$153","v":{"v":0.3432523177272727,"d":"34.33%"}},{"v":0.3432523177272727,"d":"34.33%"}]
["SEIU Local 2 (Hospitality)","L21",{"$f":"+'HSP All Funds'!$A$37","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$37","v":{"v":0.3361908547826087,"d":"33.62%"}},{"v":0.3361908547826087,"d":"33.62%"},{"$f":"+'HSP All Funds'!$A$76","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$76","v":{"v":0.3190208417391304,"d":"31.90%"}},{"v":0.3190208417391304,"d":"31.90%"},{"$f":"+'HSP All Funds'!$A$115","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$115","v":{"v":0.32400333956521743,"d":"32.40%"}},{"v":0.32400333956521743,"d":"32.40%"},{"$f":"+'HSP All Funds'!$A$154","v":{"v":46000,"d":"46,000"}},{"$f":"+'HSP All Funds'!$B$154","v":{"v":0.34293065695652175,"d":"34.29%"}},{"v":0.34293065695652175,"d":"34.29%"}]
["SEIU Local 2 (Hospitality)","L22",{"$f":"+'HSP All Funds'!$A$38","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$38","v":{"v":0.3359155741666667,"d":"33.59%"}},{"v":0.3359155741666667,"d":"33.59%"},{"$f":"+'HSP All Funds'!$A$77","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$77","v":{"v":0.31873181166666664,"d":"31.87%"}},{"v":0.31873181166666664,"d":"31.87%"},{"$f":"+'HSP All Funds'!$A$116","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$116","v":{"v":0.3236979554166667,"d":"32.37%"}},{"v":0.3236979554166667,"d":"32.37%"},{"$f":"+'HSP All Funds'!$A$155","v":{"v":48000,"d":"48,000"}},{"$f":"+'HSP All Funds'!$B$155","v":{"v":0.34263580125,"d":"34.26%"}},{"v":0.34263580125,"d":"34.26%"}]
["SEIU Local 2 (Hospitality)","L23",{"$f":"+'HSP All Funds'!$A$39","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$39","v":{"v":0.335662316,"d":"33.57%"}},{"v":0.335662316,"d":"33.57%"},{"$f":"+'HSP All Funds'!$A$78","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$78","v":{"v":0.31846590399999997,"d":"31.85%"}},{"v":0.31846590399999997,"d":"31.85%"},{"$f":"+'HSP All Funds'!$A$117","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$117","v":{"v":0.323417002,"d":"32.34%"}},{"v":0.323417002,"d":"32.34%"},{"$f":"+'HSP All Funds'!$A$156","v":{"v":50000,"d":"50,000"}},{"$f":"+'HSP All Funds'!$B$156","v":{"v":0.342364534,"d":"34.24%"}},{"v":0.342364534,"d":"34.24%"}]
["SEIU Local 2 (Hospitality)","L24",{"$f":"+'HSP All Funds'!$A$40","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$40","v":{"v":0.3348654069230769,"d":"33.49%"}},{"v":0.3348654069230769,"d":"33.49%"},{"$f":"+'HSP All Funds'!$A$79","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$79","v":{"v":0.3182204507692308,"d":"31.82%"}},{"v":0.3182204507692308,"d":"31.82%"},{"$f":"+'HSP All Funds'!$A$118","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$118","v":{"v":0.3231576603846154,"d":"32.32%"}},{"v":0.3231576603846154,"d":"32.32%"},{"$f":"+'HSP All Funds'!$A$157","v":{"v":52000,"d":"52,000"}},{"$f":"+'HSP All Funds'!$B$157","v":{"v":0.3421141334615385,"d":"34.21%"}},{"v":0.3421141334615385,"d":"34.21%"}]
["SEIU Local 2 (Hospitality)","L25",{"$f":"+'HSP All Funds'!$A$41","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$41","v":{"v":0.33376601111111104,"d":"33.38%"}},{"v":0.33376601111111104,"d":"33.38%"},{"$f":"+'HSP All Funds'!$A$80","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$80","v":{"v":0.3171345762962963,"d":"31.71%"}},{"v":0.3171345762962963,"d":"31.71%"},{"$f":"+'HSP All Funds'!$A$119","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$119","v":{"v":0.32264639148148144,"d":"32.26%"}},{"v":0.32264639148148144,"d":"32.26%"},{"$f":"+'HSP All Funds'!$A$158","v":{"v":54000,"d":"54,000"}},{"$f":"+'HSP All Funds'!$B$158","v":{"v":0.3418822811111111,"d":"34.19%"}},{"v":0.3418822811111111,"d":"34.19%"}]
["SEIU Local 2 (Hospitality)","L26",{"$f":"+'HSP All Funds'!$A$42","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$42","v":{"v":0.33218443821428567,"d":"33.22%"}},{"v":0.33218443821428567,"d":"33.22%"},{"$f":"+'HSP All Funds'!$A$81","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$81","v":{"v":0.31608268857142857,"d":"31.61%"}},{"v":0.31608268857142857,"d":"31.61%"},{"$f":"+'HSP All Funds'!$A$120","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$120","v":{"v":0.32156158178571437,"d":"32.16%"}},{"v":0.32156158178571437,"d":"32.16%"},{"$f":"+'HSP All Funds'!$A$159","v":{"v":56000,"d":"56,000"}},{"$f":"+'HSP All Funds'!$B$159","v":{"v":0.34110050535714287,"d":"34.11%"}},{"v":0.34110050535714287,"d":"34.11%"}]
["SEIU Local 2 (Hospitality)","L27",{"$f":"+'HSP All Funds'!$A$43","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$43","v":{"v":0.3302689996551724,"d":"33.03%"}},{"v":0.3302689996551724,"d":"33.03%"},{"$f":"+'HSP All Funds'!$A$82","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$82","v":{"v":0.31421746551724133,"d":"31.42%"}},{"v":0.31421746551724133,"d":"31.42%"},{"$f":"+'HSP All Funds'!$A$121","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$121","v":{"v":0.3203648624137931,"d":"32.04%"}},{"v":0.3203648624137931,"d":"32.04%"},{"$f":"+'HSP All Funds'!$A$160","v":{"v":58000,"d":"58,000"}},{"$f":"+'HSP All Funds'!$B$160","v":{"v":0.3400781334482758,"d":"34.01%"}},{"v":0.3400781334482758,"d":"34.01%"}]
["SEIU Local 2 (Hospitality)","L28",{"$f":"+'HSP All Funds'!$A$44","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$44","v":{"v":0.32848125699999997,"d":"32.85%"}},{"v":0.32848125699999997,"d":"32.85%"},{"$f":"+'HSP All Funds'!$A$83","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$83","v":{"v":0.3123814406666666,"d":"31.24%"}},{"v":0.3123814406666666,"d":"31.24%"},{"$f":"+'HSP All Funds'!$A$122","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$122","v":{"v":0.31870642433333335,"d":"31.87%"}},{"v":0.31870642433333335,"d":"31.87%"},{"$f":"+'HSP All Funds'!$A$161","v":{"v":60000,"d":"60,000"}},{"$f":"+'HSP All Funds'!$B$161","v":{"v":0.3384907196666667,"d":"33.85%"}},{"v":0.3384907196666667,"d":"33.85%"}]
["SEIU Local 2 (Hospitality)","L29",{"$f":"+'HSP All Funds'!$A$45","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$45","v":{"v":0.3268088525806452,"d":"32.68%"}},{"v":0.3268088525806452,"d":"32.68%"},{"$f":"+'HSP All Funds'!$A$84","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$84","v":{"v":0.3106638690322581,"d":"31.07%"}},{"v":0.3106638690322581,"d":"31.07%"},{"$f":"+'HSP All Funds'!$A$123","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$123","v":{"v":0.31715498225806454,"d":"31.72%"}},{"v":0.31715498225806454,"d":"31.72%"},{"$f":"+'HSP All Funds'!$A$162","v":{"v":62000,"d":"62,000"}},{"$f":"+'HSP All Funds'!$B$162","v":{"v":0.3365972035483872,"d":"33.66%"}},{"v":0.3365972035483872,"d":"33.66%"}]
["SEIU Local 2 (Hospitality)","L30",{"$f":"+'HSP All Funds'!$A$46","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$46","v":{"v":0.32524097343749997,"d":"32.52%"}},{"v":0.32524097343749997,"d":"32.52%"},{"$f":"+'HSP All Funds'!$A$85","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$85","v":{"v":0.309053645625,"d":"30.91%"}},{"v":0.309053645625,"d":"30.91%"},{"$f":"+'HSP All Funds'!$A$124","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$124","v":{"v":0.3157005053125,"d":"31.57%"}},{"v":0.3157005053125,"d":"31.57%"},{"$f":"+'HSP All Funds'!$A$163","v":{"v":64000,"d":"64,000"}},{"$f":"+'HSP All Funds'!$B$163","v":{"v":0.3348220321875,"d":"33.48%"}},{"v":0.3348220321875,"d":"33.48%"}]
["SEIU Local 2 (Hospitality)","L31",{"$f":"+'HSP All Funds'!$A$47","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$47","v":{"v":0.32376811727272725,"d":"32.38%"}},{"v":0.32376811727272725,"d":"32.38%"},{"$f":"+'HSP All Funds'!$A$86","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$86","v":{"v":0.30754101151515156,"d":"30.75%"}},{"v":0.30754101151515156,"d":"30.75%"},{"$f":"+'HSP All Funds'!$A$125","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$125","v":{"v":0.31433417848484857,"d":"31.43%"}},{"v":0.31433417848484857,"d":"31.43%"},{"$f":"+'HSP All Funds'!$A$164","v":{"v":66000,"d":"66,000"}},{"$f":"+'HSP All Funds'!$B$164","v":{"v":0.33315444696969704,"d":"33.32%"}},{"v":0.33315444696969704,"d":"33.32%"}]
["SEIU Local 2 (Hospitality)","L32",{"$f":"+'HSP All Funds'!$A$48","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$48","v":{"v":0.3223818997058824,"d":"32.24%"}},{"v":0.3223818997058824,"d":"32.24%"},{"$f":"+'HSP All Funds'!$A$87","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$87","v":{"v":0.3061173558823529,"d":"30.61%"}},{"v":0.3061173558823529,"d":"30.61%"},{"$f":"+'HSP All Funds'!$A$126","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$126","v":{"v":0.3130482238235294,"d":"31.30%"}},{"v":0.3130482238235294,"d":"31.30%"},{"$f":"+'HSP All Funds'!$A$165","v":{"v":68000,"d":"68,000"}},{"$f":"+'HSP All Funds'!$B$165","v":{"v":0.331584955,"d":"33.16%"}},{"v":0.331584955,"d":"33.16%"}]
["SEIU Local 2 (Hospitality)","L33",{"$f":"+'HSP All Funds'!$A$49","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$49","v":{"v":0.3210748945714285,"d":"32.11%"}},{"v":0.3210748945714285,"d":"32.11%"},{"$f":"+'HSP All Funds'!$A$88","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$88","v":{"v":0.30477505200000005,"d":"30.48%"}},{"v":0.30477505200000005,"d":"30.48%"},{"$f":"+'HSP All Funds'!$A$127","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$127","v":{"v":0.3118357522857143,"d":"31.18%"}},{"v":0.3118357522857143,"d":"31.18%"},{"$f":"+'HSP All Funds'!$A$166","v":{"v":70000,"d":"70,000"}},{"$f":"+'HSP All Funds'!$B$166","v":{"v":0.3301051482857143,"d":"33.01%"}},{"v":0.3301051482857143,"d":"33.01%"}]
["SEIU Local 2 (Hospitality)","L34",{"$f":"+'HSP All Funds'!$A$50","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$50","v":{"v":0.3198405008333334,"d":"31.98%"}},{"v":0.3198405008333334,"d":"31.98%"},{"$f":"+'HSP All Funds'!$A$89","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$89","v":{"v":0.3035073205555556,"d":"30.35%"}},{"v":0.3035073205555556,"d":"30.35%"},{"$f":"+'HSP All Funds'!$A$128","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$128","v":{"v":0.31069064027777776,"d":"31.07%"}},{"v":0.31069064027777776,"d":"31.07%"},{"$f":"+'HSP All Funds'!$A$167","v":{"v":72000,"d":"72,000"}},{"$f":"+'HSP All Funds'!$B$167","v":{"v":0.32870755305555555,"d":"32.87%"}},{"v":0.32870755305555555,"d":"32.87%"}]
["SEIU Local 2 (Hospitality)","L35",{"$f":"+'HSP All Funds'!$A$51","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$51","v":{"v":0.3186728310810811,"d":"31.87%"}},{"v":0.3186728310810811,"d":"31.87%"},{"$f":"+'HSP All Funds'!$A$90","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$90","v":{"v":0.30230811513513517,"d":"30.23%"}},{"v":0.30230811513513517,"d":"30.23%"},{"$f":"+'HSP All Funds'!$A$129","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$129","v":{"v":0.30960742621621623,"d":"30.96%"}},{"v":0.30960742621621623,"d":"30.96%"},{"$f":"+'HSP All Funds'!$A$168","v":{"v":74000,"d":"74,000"}},{"$f":"+'HSP All Funds'!$B$168","v":{"v":0.3273855035135135,"d":"32.74%"}},{"v":0.3273855035135135,"d":"32.74%"}]
["SEIU Local 2 (Hospitality)","L36",{"$f":"+'HSP All Funds'!$A$52","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$52","v":{"v":0.31756661763157895,"d":"31.76%"}},{"v":0.31756661763157895,"d":"31.76%"},{"$f":"+'HSP All Funds'!$A$91","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$91","v":{"v":0.3011720257894737,"d":"30.12%"}},{"v":0.3011720257894737,"d":"30.12%"},{"$f":"+'HSP All Funds'!$A$130","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$130","v":{"v":0.30858122342105265,"d":"30.86%"}},{"v":0.30858122342105265,"d":"30.86%"},{"$f":"+'HSP All Funds'!$A$169","v":{"v":76000,"d":"76,000"}},{"$f":"+'HSP All Funds'!$B$169","v":{"v":0.3261330355263158,"d":"32.61%"}},{"v":0.3261330355263158,"d":"32.61%"}]
["SEIU Local 2 (Hospitality)","L37",{"$f":"+'HSP All Funds'!$A$53","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$53","v":{"v":0.3165171330769231,"d":"31.65%"}},{"v":0.3165171330769231,"d":"31.65%"},{"$f":"+'HSP All Funds'!$A$92","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$92","v":{"v":0.30009419743589744,"d":"30.01%"}},{"v":0.30009419743589744,"d":"30.01%"},{"$f":"+'HSP All Funds'!$A$131","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$131","v":{"v":0.3076076464102564,"d":"30.76%"}},{"v":0.3076076464102564,"d":"30.76%"},{"$f":"+'HSP All Funds'!$A$170","v":{"v":78000,"d":"78,000"}},{"$f":"+'HSP All Funds'!$B$170","v":{"v":0.32494479666666665,"d":"32.49%"}},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local 2 (Hospitality)","L38",{"$f":"+C519","v":{"v":78000,"d":"78,000"}},{"$f":"+D519","v":{"v":0.3165171330769231,"d":"31.65%"}},{"v":0.3165171330769231,"d":"31.65%"},{"$f":"+F519","v":{"v":78000,"d":"78,000"}},{"$f":"+G519","v":{"v":0.30009419743589744,"d":"30.01%"}},{"v":0.30009419743589744,"d":"30.01%"},{"$f":"+I519","v":{"v":78000,"d":"78,000"}},{"$f":"+J519","v":{"v":0.3076076464102564,"d":"30.76%"}},{"v":0.3076076464102564,"d":"30.76%"},{"$f":"+L519","v":{"v":78000,"d":"78,000"}},{"$f":"+M519","v":{"v":0.32494479666666665,"d":"32.49%"}},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local 2 (Hospitality)","L39",{"$f":"+C520","v":{"v":78000,"d":"78,000"}},{"v":0.3165171330769231,"d":"31.65%"},{"v":0.3165171330769231,"d":"31.65%"},{"$f":"+F520","v":{"v":78000,"d":"78,000"}},{"v":0.30009419743589744,"d":"30.01%"},{"v":0.30009419743589744,"d":"30.01%"},{"$f":"+I520","v":{"v":78000,"d":"78,000"}},{"v":0.3076076464102564,"d":"30.76%"},{"v":0.3076076464102564,"d":"30.76%"},{"$f":"+L520","v":{"v":78000,"d":"78,000"}},{"v":0.32494479666666665,"d":"32.49%"},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local 2 (Hospitality)","L40",{"v":78000,"d":"78,000"},{"v":0.3165171330769231,"d":"31.65%"},{"v":0.3165171330769231,"d":"31.65%"},{"v":78000,"d":"78,000"},{"v":0.30009419743589744,"d":"30.01%"},{"v":0.30009419743589744,"d":"30.01%"},{"v":78000,"d":"78,000"},{"v":0.3076076464102564,"d":"30.76%"},{"v":0.3076076464102564,"d":"30.76%"},{"v":78000,"d":"78,000"},{"v":0.32494479666666665,"d":"32.49%"},{"v":0.32494479666666665,"d":"32.49%"}]
["SEIU Local  2.  (Machinists)","L1",{"$f":"+'MCH All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$17","v":{"v":0.45374862000000005,"d":"45.37%"}},{"$f":"+D523","v":{"v":0.45374862000000005,"d":"45.37%"}},{"$f":"+'MCH All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$56","v":{"v":0.44337662,"d":"44.34%"}},{"$f":"+G523","v":{"v":0.44337662,"d":"44.34%"}},{"$f":"+'MCH All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$95","v":{"v":0.45780462,"d":"45.78%"}},{"$f":"+J523","v":{"v":0.45780462,"d":"45.78%"}},{"$f":"+'MCH All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MCH All Funds'!$B$134","v":{"v":0.47701661999999995,"d":"47.70%"}},{"$f":"+M523","v":{"v":0.47701661999999995,"d":"47.70%"}}]
["SEIU Local  2.  (Machinists)","L2",{"$f":"+'MCH All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$18","v":{"v":0.4141967199999999,"d":"41.42%"}},{"$f":"+D524","v":{"v":0.4141967199999999,"d":"41.42%"}},{"$f":"+'MCH All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$57","v":{"v":0.40239911999999994,"d":"40.24%"}},{"$f":"+G524","v":{"v":0.40239911999999994,"d":"40.24%"}},{"$f":"+'MCH All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$96","v":{"v":0.4151315199999999,"d":"41.51%"}},{"$f":"+J524","v":{"v":0.4151315199999999,"d":"41.51%"}},{"$f":"+'MCH All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MCH All Funds'!$B$135","v":{"v":0.43250111999999996,"d":"43.25%"}},{"$f":"+M524","v":{"v":0.43250111999999996,"d":"43.25%"}}]
["SEIU Local  2.  (Machinists)","L3",{"$f":"+'MCH All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$19","v":{"v":0.38782878666666665,"d":"38.78%"}},{"v":0.38782878666666665,"d":"38.78%"},{"$f":"+'MCH All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$58","v":{"v":0.37508078666666667,"d":"37.51%"}},{"v":0.37508078666666667,"d":"37.51%"},{"$f":"+'MCH All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$97","v":{"v":0.3866827866666667,"d":"38.67%"}},{"v":0.3866827866666667,"d":"38.67%"},{"$f":"+'MCH All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MCH All Funds'!$B$136","v":{"v":0.40282411999999995,"d":"40.28%"}},{"v":0.40282411999999995,"d":"40.28%"}]
["SEIU Local  2.  (Machinists)","L4",{"$f":"+'MCH All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$20","v":{"v":0.36899454857142855,"d":"36.90%"}},{"v":0.36899454857142855,"d":"36.90%"},{"$f":"+'MCH All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$59","v":{"v":0.3555676914285714,"d":"35.56%"}},{"v":0.3555676914285714,"d":"35.56%"},{"$f":"+'MCH All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$98","v":{"v":0.36636226285714285,"d":"36.64%"}},{"v":0.36636226285714285,"d":"36.64%"},{"$f":"+'MCH All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MCH All Funds'!$B$137","v":{"v":0.38162626285714285,"d":"38.16%"}},{"v":0.38162626285714285,"d":"38.16%"}]
["SEIU Local  2.  (Machinists)","L5",{"$f":"+'MCH All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$21","v":{"v":0.35486886999999995,"d":"35.49%"}},{"v":0.35486886999999995,"d":"35.49%"},{"$f":"+'MCH All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$60","v":{"v":0.34093286999999994,"d":"34.09%"}},{"v":0.34093286999999994,"d":"34.09%"},{"$f":"+'MCH All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$99","v":{"v":0.35112187000000006,"d":"35.11%"}},{"v":0.35112187000000006,"d":"35.11%"},{"$f":"+'MCH All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MCH All Funds'!$B$138","v":{"v":0.36572787,"d":"36.57%"}},{"v":0.36572787,"d":"36.57%"}]
["SEIU Local  2.  (Machinists)","L6",{"$f":"+'MCH All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$22","v":{"v":0.3438822311111111,"d":"34.39%"}},{"v":0.3438822311111111,"d":"34.39%"},{"$f":"+'MCH All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$61","v":{"v":0.32955023111111115,"d":"32.96%"}},{"v":0.32955023111111115,"d":"32.96%"},{"$f":"+'MCH All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$100","v":{"v":0.33926823111111115,"d":"33.93%"}},{"v":0.33926823111111115,"d":"33.93%"},{"$f":"+'MCH All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MCH All Funds'!$B$139","v":{"v":0.3533624533333333,"d":"35.34%"}},{"v":0.3533624533333333,"d":"35.34%"}]
["SEIU Local  2.  (Machinists)","L7",{"$f":"+'MCH All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$23","v":{"v":0.33509291999999996,"d":"33.51%"}},{"v":0.33509291999999996,"d":"33.51%"},{"$f":"+'MCH All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$62","v":{"v":0.32044411999999994,"d":"32.04%"}},{"v":0.32044411999999994,"d":"32.04%"},{"$f":"+'MCH All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$101","v":{"v":0.32978532,"d":"32.98%"}},{"v":0.32978532,"d":"32.98%"},{"$f":"+'MCH All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MCH All Funds'!$B$140","v":{"v":0.34347011999999993,"d":"34.35%"}},{"v":0.34347011999999993,"d":"34.35%"}]
["SEIU Local  2.  (Machinists)","L8",{"$f":"+'MCH All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$24","v":{"v":0.32601461854545455,"d":"32.60%"}},{"v":0.32601461854545455,"d":"32.60%"},{"$f":"+'MCH All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$63","v":{"v":0.31170699345454544,"d":"31.17%"}},{"v":0.31170699345454544,"d":"31.17%"},{"$f":"+'MCH All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$102","v":{"v":0.32131668654545453,"d":"32.13%"}},{"v":0.32131668654545453,"d":"32.13%"},{"$f":"+'MCH All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MCH All Funds'!$B$141","v":{"v":0.3352432887272727,"d":"33.52%"}},{"v":0.3352432887272727,"d":"33.52%"}]
["SEIU Local  2.  (Machinists)","L9",{"$f":"+'MCH All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$25","v":{"v":0.317064377,"d":"31.71%"}},{"v":0.317064377,"d":"31.71%"},{"$f":"+'MCH All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$64","v":{"v":0.3027502206666667,"d":"30.28%"}},{"v":0.3027502206666667,"d":"30.28%"},{"$f":"+'MCH All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$103","v":{"v":0.31270793933333335,"d":"31.27%"}},{"v":0.31270793933333335,"d":"31.27%"},{"$f":"+'MCH All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MCH All Funds'!$B$142","v":{"v":0.3261950746666667,"d":"32.62%"}},{"v":0.3261950746666667,"d":"32.62%"}]
["SEIU Local  2.  (Machinists)","L10",{"$f":"+'MCH All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$26","v":{"v":0.3094910956923077,"d":"30.95%"}},{"v":0.3094910956923077,"d":"30.95%"},{"$f":"+'MCH All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$65","v":{"v":0.2949318744615385,"d":"29.49%"}},{"v":0.2949318744615385,"d":"29.49%"},{"$f":"+'MCH All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$104","v":{"v":0.30526784553846154,"d":"30.53%"}},{"v":0.30526784553846154,"d":"30.53%"},{"$f":"+'MCH All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MCH All Funds'!$B$143","v":{"v":0.31771750892307693,"d":"31.77%"}},{"v":0.31771750892307693,"d":"31.77%"}]
["SEIU Local  2.  (Machinists)","L11",{"$f":"+'MCH All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$27","v":{"v":0.30299971171428575,"d":"30.30%"}},{"v":0.30299971171428575,"d":"30.30%"},{"$f":"+'MCH All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$66","v":{"v":0.28823043485714295,"d":"28.82%"}},{"v":0.28823043485714295,"d":"28.82%"},{"$f":"+'MCH All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$105","v":{"v":0.2988906222857143,"d":"29.89%"}},{"v":0.2988906222857143,"d":"29.89%"},{"$f":"+'MCH All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MCH All Funds'!$B$144","v":{"v":0.310451024,"d":"31.05%"}},{"v":0.310451024,"d":"31.05%"}]
["SEIU Local  2.  (Machinists)","L12",{"$f":"+'MCH All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$28","v":{"v":0.2973738456,"d":"29.74%"}},{"v":0.2973738456,"d":"29.74%"},{"$f":"+'MCH All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$67","v":{"v":0.2824225205333334,"d":"28.24%"}},{"v":0.2824225205333334,"d":"28.24%"},{"$f":"+'MCH All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$106","v":{"v":0.2933636954666667,"d":"29.34%"}},{"v":0.2933636954666667,"d":"29.34%"},{"$f":"+'MCH All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MCH All Funds'!$B$145","v":{"v":0.3041534037333333,"d":"30.42%"}},{"v":0.3041534037333333,"d":"30.42%"}]
["SEIU Local  2.  (Machinists)","L13",{"$f":"+'MCH All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$29","v":{"v":0.29245121275,"d":"29.25%"}},{"v":0.29245121275,"d":"29.25%"},{"$f":"+'MCH All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$68","v":{"v":0.27734059550000006,"d":"27.73%"}},{"v":0.27734059550000006,"d":"27.73%"},{"$f":"+'MCH All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$107","v":{"v":0.2885276345,"d":"28.85%"}},{"v":0.2885276345,"d":"28.85%"},{"$f":"+'MCH All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MCH All Funds'!$B$146","v":{"v":0.298642986,"d":"29.86%"}},{"v":0.298642986,"d":"29.86%"}]
["SEIU Local  2.  (Machinists)","L14",{"$f":"+'MCH All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$30","v":{"v":0.2881077131764706,"d":"28.81%"}},{"v":0.2881077131764706,"d":"28.81%"},{"$f":"+'MCH All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$69","v":{"v":0.2728565440000001,"d":"27.29%"}},{"v":0.2728565440000001,"d":"27.29%"},{"$f":"+'MCH All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$108","v":{"v":0.28426052188235296,"d":"28.43%"}},{"v":0.28426052188235296,"d":"28.43%"},{"$f":"+'MCH All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MCH All Funds'!$B$147","v":{"v":0.2937808527058824,"d":"29.38%"}},{"v":0.2937808527058824,"d":"29.38%"}]
["SEIU Local  2.  (Machinists)","L15",{"$f":"+'MCH All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$31","v":{"v":0.2841668246666667,"d":"28.42%"}},{"v":0.2841668246666667,"d":"28.42%"},{"$f":"+'MCH All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$70","v":{"v":0.2688707204444445,"d":"26.89%"}},{"v":0.2688707204444445,"d":"26.89%"},{"$f":"+'MCH All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$109","v":{"v":0.2804675328888889,"d":"28.05%"}},{"v":0.2804675328888889,"d":"28.05%"},{"$f":"+'MCH All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MCH All Funds'!$B$148","v":{"v":0.28945895644444447,"d":"28.95%"}},{"v":0.28945895644444447,"d":"28.95%"}]
["SEIU Local  2.  (Machinists)","L16",{"$f":"+'MCH All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$32","v":{"v":0.28052708231578943,"d":"28.05%"}},{"v":0.28052708231578943,"d":"28.05%"},{"$f":"+'MCH All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$71","v":{"v":0.26514908884210525,"d":"26.51%"}},{"v":0.26514908884210525,"d":"26.51%"},{"$f":"+'MCH All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$110","v":{"v":0.27703212168421054,"d":"27.70%"}},{"v":0.27703212168421054,"d":"27.70%"},{"$f":"+'MCH All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MCH All Funds'!$B$149","v":{"v":0.2855919966315789,"d":"28.56%"}},{"v":0.2855919966315789,"d":"28.56%"}]
["SEIU Local  2.  (Machinists)","L17",{"$f":"+'MCH All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$33","v":{"v":0.2772513142,"d":"27.73%"}},{"v":0.2772513142,"d":"27.73%"},{"$f":"+'MCH All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$72","v":{"v":0.2617672204,"d":"26.18%"}},{"v":0.2617672204,"d":"26.18%"},{"$f":"+'MCH All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$111","v":{"v":0.2737998516,"d":"27.38%"}},{"v":0.2737998516,"d":"27.38%"},{"$f":"+'MCH All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MCH All Funds'!$B$150","v":{"v":0.28200373279999996,"d":"28.20%"}},{"v":0.28200373279999996,"d":"28.20%"}]
["SEIU Local  2.  (Machinists)","L18",{"$f":"+'MCH All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$34","v":{"v":0.27422148971428567,"d":"27.42%"}},{"v":0.27422148971428567,"d":"27.42%"},{"$f":"+'MCH All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$73","v":{"v":0.2586414003809524,"d":"25.86%"}},{"v":0.2586414003809524,"d":"25.86%"},{"$f":"+'MCH All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$112","v":{"v":0.27080938247619046,"d":"27.08%"}},{"v":0.27080938247619046,"d":"27.08%"},{"$f":"+'MCH All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MCH All Funds'!$B$151","v":{"v":0.2786226026666666,"d":"27.86%"}},{"v":0.2786226026666666,"d":"27.86%"}]
["SEIU Local  2.  (Machinists)","L19",{"$f":"+'MCH All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$35","v":{"v":0.2714671038181818,"d":"27.15%"}},{"v":0.2714671038181818,"d":"27.15%"},{"$f":"+'MCH All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$74","v":{"v":0.2557997458181818,"d":"25.58%"}},{"v":0.2557997458181818,"d":"25.58%"},{"$f":"+'MCH All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$113","v":{"v":0.2680907741818182,"d":"26.81%"}},{"v":0.2680907741818182,"d":"26.81%"},{"$f":"+'MCH All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MCH All Funds'!$B$152","v":{"v":0.27554884799999996,"d":"27.55%"}},{"v":0.27554884799999996,"d":"27.55%"}]
["SEIU Local  2.  (Machinists)","L20",{"$f":"+'MCH All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$36","v":{"v":0.2689522297391304,"d":"26.90%"}},{"v":0.2689522297391304,"d":"26.90%"},{"$f":"+'MCH All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$75","v":{"v":0.2532051916521739,"d":"25.32%"}},{"v":0.2532051916521739,"d":"25.32%"},{"$f":"+'MCH All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$114","v":{"v":0.26560856660869564,"d":"26.56%"}},{"v":0.26560856660869564,"d":"26.56%"},{"$f":"+'MCH All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MCH All Funds'!$B$153","v":{"v":0.2727423763478261,"d":"27.27%"}},{"v":0.2727423763478261,"d":"27.27%"}]
["SEIU Local  2.  (Machinists)","L21",{"$f":"+'MCH All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$37","v":{"v":0.2666469285,"d":"26.66%"}},{"v":0.2666469285,"d":"26.66%"},{"$f":"+'MCH All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$76","v":{"v":0.25082685033333335,"d":"25.08%"}},{"v":0.25082685033333335,"d":"25.08%"},{"$f":"+'MCH All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$115","v":{"v":0.2633332096666667,"d":"26.33%"}},{"v":0.2633332096666667,"d":"26.33%"},{"$f":"+'MCH All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MCH All Funds'!$B$154","v":{"v":0.2701697773333333,"d":"27.02%"}},{"v":0.2701697773333333,"d":"27.02%"}]
["SEIU Local  2.  (Machinists)","L22",{"$f":"+'MCH All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$38","v":{"v":0.26452605136,"d":"26.45%"}},{"v":0.26452605136,"d":"26.45%"},{"$f":"+'MCH All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$77","v":{"v":0.24863877632,"d":"24.86%"}},{"v":0.24863877632,"d":"24.86%"},{"$f":"+'MCH All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$116","v":{"v":0.26123988128,"d":"26.12%"}},{"v":0.26123988128,"d":"26.12%"},{"$f":"+'MCH All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MCH All Funds'!$B$155","v":{"v":0.26780298624,"d":"26.78%"}},{"v":0.26780298624,"d":"26.78%"}]
["SEIU Local  2.  (Machinists)","L23",{"$f":"+'MCH All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$39","v":{"v":0.26256831861538465,"d":"26.26%"}},{"v":0.26256831861538465,"d":"26.26%"},{"$f":"+'MCH All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$78","v":{"v":0.2466190156923077,"d":"24.66%"}},{"v":0.2466190156923077,"d":"24.66%"},{"$f":"+'MCH All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$117","v":{"v":0.25930757815384614,"d":"25.93%"}},{"v":0.25930757815384614,"d":"25.93%"},{"$f":"+'MCH All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MCH All Funds'!$B$156","v":{"v":0.265618256,"d":"26.56%"}},{"v":0.265618256,"d":"26.56%"}]
["SEIU Local  2.  (Machinists)","L24",{"$f":"+'MCH All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$40","v":{"v":0.2607556031111111,"d":"26.08%"}},{"v":0.2607556031111111,"d":"26.08%"},{"$f":"+'MCH All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$79","v":{"v":0.24474886696296297,"d":"24.47%"}},{"v":0.24474886696296297,"d":"24.47%"},{"$f":"+'MCH All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$118","v":{"v":0.25751840859259256,"d":"25.75%"}},{"v":0.25751840859259256,"d":"25.75%"},{"$f":"+'MCH All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MCH All Funds'!$B$157","v":{"v":0.2635953576296296,"d":"26.36%"}},{"v":0.2635953576296296,"d":"26.36%"}]
["SEIU Local  2.  (Machinists)","L25",{"$f":"+'MCH All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$41","v":{"v":0.2590723672857143,"d":"25.91%"}},{"v":0.2590723672857143,"d":"25.91%"},{"$f":"+'MCH All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$80","v":{"v":0.2430123002857143,"d":"24.30%"}},{"v":0.2430123002857143,"d":"24.30%"},{"$f":"+'MCH All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$119","v":{"v":0.2558570368571429,"d":"25.59%"}},{"v":0.2558570368571429,"d":"25.59%"},{"$f":"+'MCH All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MCH All Funds'!$B$158","v":{"v":0.261716952,"d":"26.17%"}},{"v":0.261716952,"d":"26.17%"}]
["SEIU Local  2.  (Machinists)","L26",{"$f":"+'MCH All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$42","v":{"v":0.2575052166896552,"d":"25.75%"}},{"v":0.2575052166896552,"d":"25.75%"},{"$f":"+'MCH All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$81","v":{"v":0.2413954968275862,"d":"24.14%"}},{"v":0.2413954968275862,"d":"24.14%"},{"$f":"+'MCH All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$120","v":{"v":0.25431024248275863,"d":"25.43%"}},{"v":0.25431024248275863,"d":"25.43%"},{"$f":"+'MCH All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MCH All Funds'!$B$159","v":{"v":0.2599680915862069,"d":"26.00%"}},{"v":0.2599680915862069,"d":"26.00%"}]
["SEIU Local  2.  (Machinists)","L27",{"$f":"+'MCH All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$43","v":{"v":0.25604254280000005,"d":"25.60%"}},{"v":0.25604254280000005,"d":"25.60%"},{"$f":"+'MCH All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$82","v":{"v":0.23988648026666667,"d":"23.99%"}},{"v":0.23988648026666667,"d":"23.99%"},{"$f":"+'MCH All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$121","v":{"v":0.2528665677333334,"d":"25.29%"}},{"v":0.2528665677333334,"d":"25.29%"},{"$f":"+'MCH All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MCH All Funds'!$B$160","v":{"v":0.25833582186666665,"d":"25.83%"}},{"v":0.25833582186666665,"d":"25.83%"}]
["SEIU Local  2.  (Machinists)","L28",{"$f":"+'MCH All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$44","v":{"v":0.25467423496774194,"d":"25.47%"}},{"v":0.25467423496774194,"d":"25.47%"},{"$f":"+'MCH All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$83","v":{"v":0.23847481961290323,"d":"23.85%"}},{"v":0.23847481961290323,"d":"23.85%"},{"$f":"+'MCH All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$122","v":{"v":0.25151603329032257,"d":"25.15%"}},{"v":0.25151603329032257,"d":"25.15%"},{"$f":"+'MCH All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MCH All Funds'!$B$161","v":{"v":0.25680885987096774,"d":"25.68%"}},{"v":0.25680885987096774,"d":"25.68%"}]
["SEIU Local  2.  (Machinists)","L29",{"$f":"+'MCH All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$45","v":{"v":0.25339144637500005,"d":"25.34%"}},{"v":0.25339144637500005,"d":"25.34%"},{"$f":"+'MCH All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$84","v":{"v":0.23715138775,"d":"23.72%"}},{"v":0.23715138775,"d":"23.72%"},{"$f":"+'MCH All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$123","v":{"v":0.25024990725,"d":"25.02%"}},{"v":0.25024990725,"d":"25.02%"},{"$f":"+'MCH All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MCH All Funds'!$B$162","v":{"v":0.255377333,"d":"25.54%"}},{"v":0.255377333,"d":"25.54%"}]
["SEIU Local  2.  (Machinists)","L30",{"$f":"+'MCH All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$46","v":{"v":0.24884944042424242,"d":"24.88%"}},{"v":0.24884944042424242,"d":"24.88%"},{"$f":"+'MCH All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$85","v":{"v":0.23574255781818185,"d":"23.57%"}},{"v":0.23574255781818185,"d":"23.57%"},{"$f":"+'MCH All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$124","v":{"v":0.24906051612121213,"d":"24.91%"}},{"v":0.24906051612121213,"d":"24.91%"},{"$f":"+'MCH All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MCH All Funds'!$B$163","v":{"v":0.25403256533333335,"d":"25.40%"}},{"v":0.25403256533333335,"d":"25.40%"}]
["SEIU Local  2.  (Machinists)","L31",{"$f":"+'MCH All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$47","v":{"v":0.24379504511764707,"d":"24.38%"}},{"v":0.24379504511764707,"d":"24.38%"},{"$f":"+'MCH All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$86","v":{"v":0.2305589531764706,"d":"23.06%"}},{"v":0.2305589531764706,"d":"23.06%"},{"$f":"+'MCH All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$125","v":{"v":0.24669344211764704,"d":"24.67%"}},{"v":0.24669344211764704,"d":"24.67%"},{"$f":"+'MCH All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MCH All Funds'!$B$164","v":{"v":0.25276690164705884,"d":"25.28%"}},{"v":0.25276690164705884,"d":"25.28%"}]
["SEIU Local  2.  (Machinists)","L32",{"$f":"+'MCH All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$48","v":{"v":0.2390294724,"d":"23.90%"}},{"v":0.2390294724,"d":"23.90%"},{"$f":"+'MCH All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$87","v":{"v":0.22567155451428572,"d":"22.57%"}},{"v":0.22567155451428572,"d":"22.57%"},{"$f":"+'MCH All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$126","v":{"v":0.24134505805714285,"d":"24.13%"}},{"v":0.24134505805714285,"d":"24.13%"},{"$f":"+'MCH All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MCH All Funds'!$B$165","v":{"v":0.24932270445714286,"d":"24.93%"}},{"v":0.24932270445714286,"d":"24.93%"}]
["SEIU Local  2.  (Machinists)","L33",{"$f":"+'MCH All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$49","v":{"v":0.23452865372222223,"d":"23.45%"}},{"v":0.23452865372222223,"d":"23.45%"},{"$f":"+'MCH All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$88","v":{"v":0.221055678,"d":"22.11%"}},{"v":0.221055678,"d":"22.11%"},{"$f":"+'MCH All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$127","v":{"v":0.23629380644444442,"d":"23.63%"}},{"v":0.23629380644444442,"d":"23.63%"},{"$f":"+'MCH All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MCH All Funds'!$B$166","v":{"v":0.24404985155555556,"d":"24.40%"}},{"v":0.24404985155555556,"d":"24.40%"}]
["SEIU Local  2.  (Machinists)","L34",{"$f":"+'MCH All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$50","v":{"v":0.23027112254054055,"d":"23.03%"}},{"v":0.23027112254054055,"d":"23.03%"},{"$f":"+'MCH All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$89","v":{"v":0.21668930832432434,"d":"21.67%"}},{"v":0.21668930832432434,"d":"21.67%"},{"$f":"+'MCH All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$128","v":{"v":0.23151559545945946,"d":"23.15%"}},{"v":0.23151559545945946,"d":"23.15%"},{"$f":"+'MCH All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MCH All Funds'!$B$167","v":{"v":0.2390620177297297,"d":"23.91%"}},{"v":0.2390620177297297,"d":"23.91%"}]
["SEIU Local  2.  (Machinists)","L35",{"$f":"+'MCH All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$51","v":{"v":0.22623767194736843,"d":"22.62%"}},{"v":0.22623767194736843,"d":"22.62%"},{"$f":"+'MCH All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$90","v":{"v":0.21255274757894735,"d":"21.26%"}},{"v":0.21255274757894735,"d":"21.26%"},{"$f":"+'MCH All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$129","v":{"v":0.2269888692631579,"d":"22.70%"}},{"v":0.2269888692631579,"d":"22.70%"},{"$f":"+'MCH All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MCH All Funds'!$B$168","v":{"v":0.2343367014736842,"d":"23.43%"}},{"v":0.2343367014736842,"d":"23.43%"}]
["SEIU Local  2.  (Machinists)","L36",{"$f":"+'MCH All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$52","v":{"v":0.22241106497435897,"d":"22.24%"}},{"v":0.22241106497435897,"d":"22.24%"},{"$f":"+'MCH All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$91","v":{"v":0.20862831815384617,"d":"20.86%"}},{"v":0.20862831815384617,"d":"20.86%"},{"$f":"+'MCH All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$130","v":{"v":0.22269428287179485,"d":"22.27%"}},{"v":0.22269428287179485,"d":"22.27%"},{"$f":"+'MCH All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MCH All Funds'!$B$169","v":{"v":0.22985370912820513,"d":"22.99%"}},{"v":0.22985370912820513,"d":"22.99%"}]
["SEIU Local  2.  (Machinists)","L37",{"$f":"+'MCH All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$53","v":{"v":0.21877578835,"d":"21.88%"}},{"v":0.21877578835,"d":"21.88%"},{"$f":"+'MCH All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$92","v":{"v":0.20490011019999999,"d":"20.49%"}},{"v":0.20490011019999999,"d":"20.49%"},{"$f":"+'MCH All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$131","v":{"v":0.21861442579999998,"d":"21.86%"}},{"v":0.21861442579999998,"d":"21.86%"},{"$f":"+'MCH All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MCH All Funds'!$B$170","v":{"v":0.22559486639999998,"d":"22.56%"}},{"v":0.22559486639999998,"d":"22.56%"}]
["SEIU Local  2.  (Machinists)","L38",{"$f":"+C559","v":{"v":200000,"d":"200,000"}},{"$f":"+D559","v":{"v":0.21877578835,"d":"21.88%"}},{"v":0.21877578835,"d":"21.88%"},{"$f":"+F559","v":{"v":200000,"d":"200,000"}},{"$f":"+G559","v":{"v":0.20490011019999999,"d":"20.49%"}},{"v":0.20490011019999999,"d":"20.49%"},{"$f":"+I559","v":{"v":200000,"d":"200,000"}},{"$f":"+J559","v":{"v":0.21861442579999998,"d":"21.86%"}},{"v":0.21861442579999998,"d":"21.86%"},{"$f":"+L559","v":{"v":200000,"d":"200,000"}},{"$f":"+M559","v":{"v":0.22559486639999998,"d":"22.56%"}},{"v":0.22559486639999998,"d":"22.56%"}]
["SEIU Local  2.  (Machinists)","L39",{"$f":"+C560","v":{"v":200000,"d":"200,000"}},{"v":0.21877578835,"d":"21.88%"},{"v":0.21877578835,"d":"21.88%"},{"$f":"+F560","v":{"v":200000,"d":"200,000"}},{"v":0.20490011019999999,"d":"20.49%"},{"v":0.20490011019999999,"d":"20.49%"},{"$f":"+I560","v":{"v":200000,"d":"200,000"}},{"v":0.21861442579999998,"d":"21.86%"},{"v":0.21861442579999998,"d":"21.86%"},{"$f":"+L560","v":{"v":200000,"d":"200,000"}},{"v":0.22559486639999998,"d":"22.56%"},{"v":0.22559486639999998,"d":"22.56%"}]
["SEIU Local  2.  (Machinists)","L40",{"v":200000,"d":"200,000"},{"v":0.21877578835,"d":"21.88%"},{"v":0.21877578835,"d":"21.88%"},{"v":200000,"d":"200,000"},{"v":0.20490011019999999,"d":"20.49%"},{"v":0.20490011019999999,"d":"20.49%"},{"v":200000,"d":"200,000"},{"v":0.21861442579999998,"d":"21.86%"},{"v":0.21861442579999998,"d":"21.86%"},{"v":200000,"d":"200,000"},{"v":0.22559486639999998,"d":"22.56%"},{"v":0.22559486639999998,"d":"22.56%"}]
["MUFA (Library)","L1",{"$f":"+'MFL 30'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 30'!$B$17","v":{"v":0.47427305999999997,"d":"47.43%"}},{"$f":"+D563","v":{"v":0.47427305999999997,"d":"47.43%"}},{"$f":"+'MFL 30'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 30'!$B$56","v":{"v":0.47515106000000007,"d":"47.52%"}},{"$f":"+G563","v":{"v":0.47515106000000007,"d":"47.52%"}},{"$f":"+'MFL 30'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 30'!$B$95","v":{"v":0.48362906,"d":"48.36%"}},{"$f":"+J563","v":{"v":0.48362906,"d":"48.36%"}},{"$f":"+'MFL 30'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MFL 30'!$B$134","v":{"v":0.5028410600000001,"d":"50.28%"}},{"$f":"+M563","v":{"v":0.5028410600000001,"d":"50.28%"}}]
["MUFA (Library)","L2",{"$f":"+'MFL 30'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 30'!$B$18","v":{"v":0.43232603999999997,"d":"43.23%"}},{"v":0.43232603999999997,"d":"43.23%"},{"$f":"+'MFL 30'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 30'!$B$57","v":{"v":0.43177844000000004,"d":"43.18%"}},{"v":0.43177844000000004,"d":"43.18%"},{"$f":"+'MFL 30'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 30'!$B$96","v":{"v":0.43856084,"d":"43.86%"}},{"v":0.43856084,"d":"43.86%"},{"$f":"+'MFL 30'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MFL 30'!$B$135","v":{"v":0.45593044,"d":"45.59%"}},{"v":0.45593044,"d":"45.59%"}]
["MUFA (Library)","L3",{"$f":"+'MFL 30'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 30'!$B$19","v":{"v":0.40436136,"d":"40.44%"}},{"v":0.40436136,"d":"40.44%"},{"$f":"+'MFL 30'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 30'!$B$58","v":{"v":0.40286336,"d":"40.29%"}},{"v":0.40286336,"d":"40.29%"},{"$f":"+'MFL 30'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 30'!$B$97","v":{"v":0.40851536000000005,"d":"40.85%"}},{"v":0.40851536000000005,"d":"40.85%"},{"$f":"+'MFL 30'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MFL 30'!$B$136","v":{"v":0.42465669333333333,"d":"42.47%"}},{"v":0.42465669333333333,"d":"42.47%"}]
["MUFA (Library)","L4",{"$f":"+'MFL 30'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 30'!$B$20","v":{"v":0.3843865885714286,"d":"38.44%"}},{"v":0.3843865885714286,"d":"38.44%"},{"$f":"+'MFL 30'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 30'!$B$59","v":{"v":0.3822097314285714,"d":"38.22%"}},{"v":0.3822097314285714,"d":"38.22%"},{"$f":"+'MFL 30'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 30'!$B$98","v":{"v":0.3870543028571429,"d":"38.71%"}},{"v":0.3870543028571429,"d":"38.71%"},{"$f":"+'MFL 30'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MFL 30'!$B$137","v":{"v":0.40231830285714293,"d":"40.23%"}},{"v":0.40231830285714293,"d":"40.23%"}]
["MUFA (Library)","L5",{"$f":"+'MFL 30'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 30'!$B$21","v":{"v":0.36940551,"d":"36.94%"}},{"v":0.36940551,"d":"36.94%"},{"$f":"+'MFL 30'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 30'!$B$60","v":{"v":0.36671951,"d":"36.67%"}},{"v":0.36671951,"d":"36.67%"},{"$f":"+'MFL 30'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 30'!$B$99","v":{"v":0.3709585100000001,"d":"37.10%"}},{"v":0.3709585100000001,"d":"37.10%"},{"$f":"+'MFL 30'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MFL 30'!$B$138","v":{"v":0.38556451,"d":"38.56%"}},{"v":0.38556451,"d":"38.56%"}]
["MUFA (Library)","L6",{"$f":"+'MFL 30'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 30'!$B$22","v":{"v":0.35775356,"d":"35.78%"}},{"v":0.35775356,"d":"35.78%"},{"$f":"+'MFL 30'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 30'!$B$61","v":{"v":0.35467156000000005,"d":"35.47%"}},{"v":0.35467156000000005,"d":"35.47%"},{"$f":"+'MFL 30'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 30'!$B$100","v":{"v":0.35843956000000005,"d":"35.84%"}},{"v":0.35843956000000005,"d":"35.84%"},{"$f":"+'MFL 30'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MFL 30'!$B$139","v":{"v":0.3725337822222223,"d":"37.25%"}},{"v":0.3725337822222223,"d":"37.25%"}]
["MUFA (Library)","L7",{"$f":"+'MFL 30'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 30'!$B$23","v":{"v":0.34843199999999996,"d":"34.84%"}},{"v":0.34843199999999996,"d":"34.84%"},{"$f":"+'MFL 30'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 30'!$B$62","v":{"v":0.3450332000000001,"d":"34.50%"}},{"v":0.3450332000000001,"d":"34.50%"},{"$f":"+'MFL 30'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 30'!$B$101","v":{"v":0.3484244000000001,"d":"34.84%"}},{"v":0.3484244000000001,"d":"34.84%"},{"$f":"+'MFL 30'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MFL 30'!$B$140","v":{"v":0.3621092000000001,"d":"36.21%"}},{"v":0.3621092000000001,"d":"36.21%"}]
["MUFA (Library)","L8",{"$f":"+'MFL 30'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 30'!$B$24","v":{"v":0.3390535047272727,"d":"33.91%"}},{"v":0.3390535047272727,"d":"33.91%"},{"$f":"+'MFL 30'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 30'!$B$63","v":{"v":0.33593395127272724,"d":"33.59%"}},{"v":0.33593395127272724,"d":"33.59%"},{"$f":"+'MFL 30'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 30'!$B$102","v":{"v":0.33956076145454545,"d":"33.96%"}},{"v":0.33956076145454545,"d":"33.96%"},{"$f":"+'MFL 30'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MFL 30'!$B$141","v":{"v":0.3534544807272727,"d":"35.35%"}},{"v":0.3534544807272727,"d":"35.35%"}]
["MUFA (Library)","L9",{"$f":"+'MFL 30'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 30'!$B$25","v":{"v":0.33117627600000005,"d":"33.12%"}},{"v":0.33117627600000005,"d":"33.12%"},{"$f":"+'MFL 30'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 30'!$B$64","v":{"v":0.32773585200000005,"d":"32.77%"}},{"v":0.32773585200000005,"d":"32.77%"},{"$f":"+'MFL 30'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 30'!$B$103","v":{"v":0.330995428,"d":"33.10%"}},{"v":0.330995428,"d":"33.10%"},{"$f":"+'MFL 30'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MFL 30'!$B$142","v":{"v":0.3442996706666666,"d":"34.43%"}},{"v":0.3442996706666666,"d":"34.43%"}]
["MUFA (Library)","L10",{"$f":"+'MFL 30'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 30'!$B$26","v":{"v":0.3245109286153846,"d":"32.45%"}},{"v":0.3245109286153846,"d":"32.45%"},{"$f":"+'MFL 30'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 30'!$B$65","v":{"v":0.3208543833846154,"d":"32.09%"}},{"v":0.3208543833846154,"d":"32.09%"},{"$f":"+'MFL 30'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 30'!$B$104","v":{"v":0.32386322276923074,"d":"32.39%"}},{"v":0.32386322276923074,"d":"32.39%"},{"$f":"+'MFL 30'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MFL 30'!$B$143","v":{"v":0.3361440621538461,"d":"33.61%"}},{"v":0.3361440621538461,"d":"33.61%"}]
["MUFA (Library)","L11",{"$f":"+'MFL 30'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 30'!$B$27","v":{"v":0.31879777371428575,"d":"31.88%"}},{"v":0.31879777371428575,"d":"31.88%"},{"$f":"+'MFL 30'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 30'!$B$66","v":{"v":0.3149559817142858,"d":"31.50%"}},{"v":0.3149559817142858,"d":"31.50%"},{"$f":"+'MFL 30'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 30'!$B$105","v":{"v":0.31774990399999997,"d":"31.77%"}},{"v":0.31774990399999997,"d":"31.77%"},{"$f":"+'MFL 30'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MFL 30'!$B$144","v":{"v":0.3291535405714286,"d":"32.92%"}},{"v":0.3291535405714286,"d":"32.92%"}]
["MUFA (Library)","L12",{"$f":"+'MFL 30'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 30'!$B$28","v":{"v":0.31384637280000005,"d":"31.38%"}},{"v":0.31384637280000005,"d":"31.38%"},{"$f":"+'MFL 30'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 30'!$B$67","v":{"v":0.30984403360000007,"d":"30.98%"}},{"v":0.30984403360000007,"d":"30.98%"},{"$f":"+'MFL 30'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 30'!$B$106","v":{"v":0.31245169440000004,"d":"31.25%"}},{"v":0.31245169440000004,"d":"31.25%"},{"$f":"+'MFL 30'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MFL 30'!$B$145","v":{"v":0.32309508853333335,"d":"32.31%"}},{"v":0.32309508853333335,"d":"32.31%"}]
["MUFA (Library)","L13",{"$f":"+'MFL 30'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 30'!$B$29","v":{"v":0.30951389700000004,"d":"30.95%"}},{"v":0.30951389700000004,"d":"30.95%"},{"$f":"+'MFL 30'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 30'!$B$68","v":{"v":0.30537107900000005,"d":"30.54%"}},{"v":0.30537107900000005,"d":"30.54%"},{"$f":"+'MFL 30'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 30'!$B$107","v":{"v":0.307815761,"d":"30.78%"}},{"v":0.307815761,"d":"30.78%"},{"$f":"+'MFL 30'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MFL 30'!$B$146","v":{"v":0.31779394299999997,"d":"31.78%"}},{"v":0.31779394299999997,"d":"31.78%"}]
["MUFA (Library)","L14",{"$f":"+'MFL 30'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 30'!$B$30","v":{"v":0.30569112423529415,"d":"30.57%"}},{"v":0.30569112423529415,"d":"30.57%"},{"$f":"+'MFL 30'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 30'!$B$69","v":{"v":0.30142435435294124,"d":"30.14%"}},{"v":0.30142435435294124,"d":"30.14%"},{"$f":"+'MFL 30'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 30'!$B$108","v":{"v":0.3037252315294118,"d":"30.37%"}},{"v":0.3037252315294118,"d":"30.37%"},{"$f":"+'MFL 30'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MFL 30'!$B$147","v":{"v":0.3131164616470588,"d":"31.31%"}},{"v":0.3131164616470588,"d":"31.31%"}]
["MUFA (Library)","L15",{"$f":"+'MFL 30'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 30'!$B$31","v":{"v":0.302213104,"d":"30.22%"}},{"v":0.302213104,"d":"30.22%"},{"$f":"+'MFL 30'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 30'!$B$70","v":{"v":0.2979161546666667,"d":"29.79%"}},{"v":0.2979161546666667,"d":"29.79%"},{"$f":"+'MFL 30'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 30'!$B$109","v":{"v":0.30008920533333333,"d":"30.01%"}},{"v":0.30008920533333333,"d":"30.01%"},{"$f":"+'MFL 30'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MFL 30'!$B$148","v":{"v":0.3089587004444444,"d":"30.90%"}},{"v":0.3089587004444444,"d":"30.90%"}]
["MUFA (Library)","L16",{"$f":"+'MFL 30'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 30'!$B$32","v":{"v":0.2989875069473684,"d":"29.90%"}},{"v":0.2989875069473684,"d":"29.90%"},{"$f":"+'MFL 30'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 30'!$B$71","v":{"v":0.2946218707368421,"d":"29.46%"}},{"v":0.2946218707368421,"d":"29.46%"},{"$f":"+'MFL 30'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 30'!$B$110","v":{"v":0.2967942345263158,"d":"29.68%"}},{"v":0.2967942345263158,"d":"29.68%"},{"$f":"+'MFL 30'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MFL 30'!$B$149","v":{"v":0.3052385983157895,"d":"30.52%"}},{"v":0.3052385983157895,"d":"30.52%"}]
["MUFA (Library)","L17",{"$f":"+'MFL 30'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 30'!$B$33","v":{"v":0.2960844696,"d":"29.61%"}},{"v":0.2960844696,"d":"29.61%"},{"$f":"+'MFL 30'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 30'!$B$72","v":{"v":0.2916246152,"d":"29.16%"}},{"v":0.2916246152,"d":"29.16%"},{"$f":"+'MFL 30'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 30'!$B$111","v":{"v":0.2936883608,"d":"29.37%"}},{"v":0.2936883608,"d":"29.37%"},{"$f":"+'MFL 30'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MFL 30'!$B$150","v":{"v":0.3017825064,"d":"30.18%"}},{"v":0.3017825064,"d":"30.18%"}]
["MUFA (Library)","L18",{"$f":"+'MFL 30'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 30'!$B$34","v":{"v":0.29334235200000003,"d":"29.33%"}},{"v":0.29334235200000003,"d":"29.33%"},{"$f":"+'MFL 30'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 30'!$B$73","v":{"v":0.2887972525714286,"d":"28.88%"}},{"v":0.2887972525714286,"d":"28.88%"},{"$f":"+'MFL 30'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 30'!$B$112","v":{"v":0.2907627245714286,"d":"29.08%"}},{"v":0.2907627245714286,"d":"29.08%"},{"$f":"+'MFL 30'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MFL 30'!$B$151","v":{"v":0.29847143466666665,"d":"29.85%"}},{"v":0.29847143466666665,"d":"29.85%"}]
["MUFA (Library)","L19",{"$f":"+'MFL 30'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 30'!$B$35","v":{"v":0.2908495178181818,"d":"29.08%"}},{"v":0.2908495178181818,"d":"29.08%"},{"$f":"+'MFL 30'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 30'!$B$74","v":{"v":0.2862269229090909,"d":"28.62%"}},{"v":0.2862269229090909,"d":"28.62%"},{"$f":"+'MFL 30'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 30'!$B$113","v":{"v":0.2881030552727273,"d":"28.81%"}},{"v":0.2881030552727273,"d":"28.81%"},{"$f":"+'MFL 30'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MFL 30'!$B$152","v":{"v":0.29546136945454543,"d":"29.55%"}},{"v":0.29546136945454543,"d":"29.55%"}]
["MUFA (Library)","L20",{"$f":"+'MFL 30'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 30'!$B$36","v":{"v":0.28857345182608696,"d":"28.86%"}},{"v":0.28857345182608696,"d":"28.86%"},{"$f":"+'MFL 30'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 30'!$B$75","v":{"v":0.2838801001739131,"d":"28.39%"}},{"v":0.2838801001739131,"d":"28.39%"},{"$f":"+'MFL 30'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 30'!$B$114","v":{"v":0.2856746615652174,"d":"28.57%"}},{"v":0.2856746615652174,"d":"28.57%"},{"$f":"+'MFL 30'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MFL 30'!$B$153","v":{"v":0.2927130490434782,"d":"29.27%"}},{"v":0.2927130490434782,"d":"29.27%"}]
["MUFA (Library)","L21",{"$f":"+'MFL 30'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 30'!$B$37","v":{"v":0.286487058,"d":"28.65%"}},{"v":0.286487058,"d":"28.65%"},{"$f":"+'MFL 30'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 30'!$B$76","v":{"v":0.281728846,"d":"28.17%"}},{"v":0.281728846,"d":"28.17%"},{"$f":"+'MFL 30'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 30'!$B$115","v":{"v":0.28344863400000003,"d":"28.34%"}},{"v":0.28344863400000003,"d":"28.34%"},{"$f":"+'MFL 30'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MFL 30'!$B$154","v":{"v":0.2901937553333333,"d":"29.02%"}},{"v":0.2901937553333333,"d":"29.02%"}]
["MUFA (Library)","L22",{"$f":"+'MFL 30'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 30'!$B$38","v":{"v":0.28456757568,"d":"28.46%"}},{"v":0.28456757568,"d":"28.46%"},{"$f":"+'MFL 30'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 30'!$B$77","v":{"v":0.27974969215999995,"d":"27.97%"}},{"v":0.27974969215999995,"d":"27.97%"},{"$f":"+'MFL 30'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 30'!$B$116","v":{"v":0.28140068864,"d":"28.14%"}},{"v":0.28140068864,"d":"28.14%"},{"$f":"+'MFL 30'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MFL 30'!$B$155","v":{"v":0.28787600512,"d":"28.79%"}},{"v":0.28787600512,"d":"28.79%"}]
["MUFA (Library)","L23",{"$f":"+'MFL 30'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 30'!$B$39","v":{"v":0.28279574584615386,"d":"28.28%"}},{"v":0.28279574584615386,"d":"28.28%"},{"$f":"+'MFL 30'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 30'!$B$78","v":{"v":0.2779227809230769,"d":"27.79%"}},{"v":0.2779227809230769,"d":"27.79%"},{"$f":"+'MFL 30'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 30'!$B$117","v":{"v":0.2795102775384615,"d":"27.95%"}},{"v":0.2795102775384615,"d":"27.95%"},{"$f":"+'MFL 30'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MFL 30'!$B$156","v":{"v":0.28573654338461535,"d":"28.57%"}},{"v":0.28573654338461535,"d":"28.57%"}]
["MUFA (Library)","L24",{"$f":"+'MFL 30'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 30'!$B$40","v":{"v":0.2811551626666667,"d":"28.12%"}},{"v":0.2811551626666667,"d":"28.12%"},{"$f":"+'MFL 30'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 30'!$B$79","v":{"v":0.27623119644444444,"d":"27.62%"}},{"v":0.27623119644444444,"d":"27.62%"},{"$f":"+'MFL 30'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 30'!$B$118","v":{"v":0.2777598968888889,"d":"27.78%"}},{"v":0.2777598968888889,"d":"27.78%"},{"$f":"+'MFL 30'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MFL 30'!$B$157","v":{"v":0.2837555602962963,"d":"28.38%"}},{"v":0.2837555602962963,"d":"28.38%"}]
["MUFA (Library)","L25",{"$f":"+'MFL 30'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 30'!$B$41","v":{"v":0.279631764,"d":"27.96%"}},{"v":0.279631764,"d":"27.96%"},{"$f":"+'MFL 30'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 30'!$B$80","v":{"v":0.27466043942857143,"d":"27.47%"}},{"v":0.27466043942857143,"d":"27.47%"},{"$f":"+'MFL 30'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 30'!$B$119","v":{"v":0.27613454342857147,"d":"27.61%"}},{"v":0.27613454342857147,"d":"27.61%"},{"$f":"+'MFL 30'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MFL 30'!$B$158","v":{"v":0.281916076,"d":"28.19%"}},{"v":0.281916076,"d":"28.19%"}]
["MUFA (Library)","L26",{"$f":"+'MFL 30'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 30'!$B$42","v":{"v":0.2782134273103448,"d":"27.82%"}},{"$f":"+D588","v":{"v":0.2782134273103448,"d":"27.82%"}},{"$f":"+'MFL 30'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 30'!$B$81","v":{"v":0.2731980104827586,"d":"27.32%"}},{"$f":"+G588","v":{"v":0.2731980104827586,"d":"27.32%"}},{"$f":"+'MFL 30'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 30'!$B$120","v":{"v":0.2746212833103449,"d":"27.46%"}},{"$f":"+J588","v":{"v":0.2746212833103449,"d":"27.46%"}},{"$f":"+'MFL 30'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MFL 30'!$B$159","v":{"v":0.2802034526896552,"d":"28.02%"}},{"$f":"+M588","v":{"v":0.2802034526896552,"d":"28.02%"}}]
["MUFA (Library)","L27",{"$f":"+'MFL 30'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 30'!$B$43","v":{"v":0.2768896464,"d":"27.69%"}},{"v":0.2768896464,"d":"27.69%"},{"$f":"+'MFL 30'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 30'!$B$82","v":{"v":0.27183307679999996,"d":"27.18%"}},{"v":0.27183307679999996,"d":"27.18%"},{"$f":"+'MFL 30'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 30'!$B$121","v":{"v":0.27320890719999996,"d":"27.32%"}},{"v":0.27320890719999996,"d":"27.32%"},{"$f":"+'MFL 30'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MFL 30'!$B$160","v":{"v":0.2786050042666667,"d":"27.86%"}},{"v":0.2786050042666667,"d":"27.86%"}]
["MUFA (Library)","L28",{"$f":"+'MFL 30'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 30'!$B$44","v":{"v":0.27565127070967743,"d":"27.57%"}},{"v":0.27565127070967743,"d":"27.57%"},{"$f":"+'MFL 30'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 30'!$B$83","v":{"v":0.2705562033548387,"d":"27.06%"}},{"v":0.2705562033548387,"d":"27.06%"},{"$f":"+'MFL 30'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 30'!$B$122","v":{"v":0.2718876521290322,"d":"27.19%"}},{"v":0.2718876521290322,"d":"27.19%"},{"$f":"+'MFL 30'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MFL 30'!$B$161","v":{"v":0.2771096815483871,"d":"27.71%"}},{"v":0.2771096815483871,"d":"27.71%"}]
["MUFA (Library)","L29",{"$f":"+'MFL 30'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 30'!$B$45","v":{"v":0.2744902935,"d":"27.45%"}},{"v":0.2744902935,"d":"27.45%"},{"$f":"+'MFL 30'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 30'!$B$84","v":{"v":0.2693591345,"d":"26.94%"}},{"v":0.2693591345,"d":"26.94%"},{"$f":"+'MFL 30'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 30'!$B$123","v":{"v":0.27064897549999994,"d":"27.06%"}},{"v":0.27064897549999994,"d":"27.06%"},{"$f":"+'MFL 30'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MFL 30'!$B$162","v":{"v":0.2757078165,"d":"27.57%"}},{"v":0.2757078165,"d":"27.57%"}]
["MUFA (Library)","L30",{"$f":"+'MFL 30'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 30'!$B$46","v":{"v":0.26912543612121215,"d":"26.91%"}},{"v":0.26912543612121215,"d":"26.91%"},{"$f":"+'MFL 30'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 30'!$B$85","v":{"v":0.268022494060606,"d":"26.80%"}},{"v":0.268022494060606,"d":"26.80%"},{"$f":"+'MFL 30'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 30'!$B$124","v":{"v":0.2694853701818181,"d":"26.95%"}},{"v":0.2694853701818181,"d":"26.95%"},{"$f":"+'MFL 30'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MFL 30'!$B$163","v":{"v":0.274390912969697,"d":"27.44%"}},{"v":0.274390912969697,"d":"27.44%"}]
["MUFA (Library)","L31",{"$f":"+'MFL 30'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 30'!$B$47","v":{"v":0.2630776291764706,"d":"26.31%"}},{"v":0.2630776291764706,"d":"26.31%"},{"$f":"+'MFL 30'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 30'!$B$86","v":{"v":0.2618233030588235,"d":"26.18%"}},{"v":0.2618233030588235,"d":"26.18%"},{"$f":"+'MFL 30'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 30'!$B$125","v":{"v":0.26694903576470586,"d":"26.69%"}},{"v":0.26694903576470586,"d":"26.69%"},{"$f":"+'MFL 30'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MFL 30'!$B$164","v":{"v":0.2731514743529412,"d":"27.32%"}},{"v":0.2731514743529412,"d":"27.32%"}]
["MUFA (Library)","L32",{"$f":"+'MFL 30'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 30'!$B$48","v":{"v":0.2573754112,"d":"25.74%"}},{"v":0.2573754112,"d":"25.74%"},{"$f":"+'MFL 30'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 30'!$B$87","v":{"v":0.25597835154285714,"d":"25.60%"}},{"v":0.25597835154285714,"d":"25.60%"},{"$f":"+'MFL 30'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 30'!$B$126","v":{"v":0.2609576347428571,"d":"26.10%"}},{"v":0.2609576347428571,"d":"26.10%"},{"$f":"+'MFL 30'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MFL 30'!$B$165","v":{"v":0.2693828608,"d":"26.94%"}},{"v":0.2693828608,"d":"26.94%"}]
["MUFA (Library)","L33",{"$f":"+'MFL 30'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 30'!$B$49","v":{"v":0.2519899831111111,"d":"25.20%"}},{"v":0.2519899831111111,"d":"25.20%"},{"$f":"+'MFL 30'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 30'!$B$88","v":{"v":0.2504581195555555,"d":"25.05%"}},{"v":0.2504581195555555,"d":"25.05%"},{"$f":"+'MFL 30'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 30'!$B$127","v":{"v":0.2552990893333333,"d":"25.53%"}},{"v":0.2552990893333333,"d":"25.53%"},{"$f":"+'MFL 30'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MFL 30'!$B$166","v":{"v":0.2634902813333333,"d":"26.35%"}},{"v":0.2634902813333333,"d":"26.35%"}]
["MUFA (Library)","L34",{"$f":"+'MFL 30'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 30'!$B$50","v":{"v":0.24689565924324325,"d":"24.69%"}},{"v":0.24689565924324325,"d":"24.69%"},{"$f":"+'MFL 30'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 30'!$B$89","v":{"v":0.24523627848648646,"d":"24.52%"}},{"v":0.24523627848648646,"d":"24.52%"},{"$f":"+'MFL 30'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 30'!$B$128","v":{"v":0.2499464112432432,"d":"24.99%"}},{"v":0.2499464112432432,"d":"24.99%"},{"$f":"+'MFL 30'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MFL 30'!$B$167","v":{"v":0.2579162196756757,"d":"25.79%"}},{"v":0.2579162196756757,"d":"25.79%"}]
["MUFA (Library)","L35",{"$f":"+'MFL 30'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 30'!$B$51","v":{"v":0.24206945768421054,"d":"24.21%"}},{"v":0.24206945768421054,"d":"24.21%"},{"$f":"+'MFL 30'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 30'!$B$90","v":{"v":0.24028927115789472,"d":"24.03%"}},{"v":0.24028927115789472,"d":"24.03%"},{"$f":"+'MFL 30'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 30'!$B$129","v":{"v":0.24487545305263156,"d":"24.49%"}},{"v":0.24487545305263156,"d":"24.49%"},{"$f":"+'MFL 30'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MFL 30'!$B$168","v":{"v":0.2526355296842105,"d":"25.26%"}},{"v":0.2526355296842105,"d":"25.26%"}]
["MUFA (Library)","L36",{"$f":"+'MFL 30'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 30'!$B$52","v":{"v":0.23749075364102565,"d":"23.75%"}},{"v":0.23749075364102565,"d":"23.75%"},{"$f":"+'MFL 30'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 30'!$B$91","v":{"v":0.2355959565128205,"d":"23.56%"}},{"v":0.2355959565128205,"d":"23.56%"},{"$f":"+'MFL 30'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 30'!$B$130","v":{"v":0.24006454399999996,"d":"24.01%"}},{"v":0.24006454399999996,"d":"24.01%"},{"$f":"+'MFL 30'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MFL 30'!$B$169","v":{"v":0.2476256443076923,"d":"24.76%"}},{"v":0.2476256443076923,"d":"24.76%"}]
["MUFA (Library)","L37",{"$f":"+'MFL 30'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 30'!$B$53","v":{"v":0.2331409848,"d":"23.31%"}},{"v":0.2331409848,"d":"23.31%"},{"$f":"+'MFL 30'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 30'!$B$92","v":{"v":0.23113730759999998,"d":"23.11%"}},{"v":0.23113730759999998,"d":"23.11%"},{"$f":"+'MFL 30'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 30'!$B$131","v":{"v":0.23549418039999997,"d":"23.55%"}},{"v":0.23549418039999997,"d":"23.55%"},{"$f":"+'MFL 30'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MFL 30'!$B$170","v":{"v":0.2428662532,"d":"24.29%"}},{"v":0.2428662532,"d":"24.29%"}]
["MUFA (Library)","L38",{"$f":"+C599","v":{"v":200000,"d":"200,000"}},{"$f":"+D599","v":{"v":0.2331409848,"d":"23.31%"}},{"v":0.2331409848,"d":"23.31%"},{"$f":"+F599","v":{"v":200000,"d":"200,000"}},{"$f":"+G599","v":{"v":0.23113730759999998,"d":"23.11%"}},{"v":0.23113730759999998,"d":"23.11%"},{"$f":"+I599","v":{"v":200000,"d":"200,000"}},{"$f":"+J599","v":{"v":0.23549418039999997,"d":"23.55%"}},{"v":0.23549418039999997,"d":"23.55%"},{"$f":"+L599","v":{"v":200000,"d":"200,000"}},{"$f":"+M599","v":{"v":0.2428662532,"d":"24.29%"}},{"v":0.2428662532,"d":"24.29%"}]
["MUFA (Library)","L39",{"$f":"+C600","v":{"v":200000,"d":"200,000"}},{"v":0.2331409848,"d":"23.31%"},{"v":0.2331409848,"d":"23.31%"},{"$f":"+F600","v":{"v":200000,"d":"200,000"}},{"v":0.23113730759999998,"d":"23.11%"},{"v":0.23113730759999998,"d":"23.11%"},{"$f":"+I600","v":{"v":200000,"d":"200,000"}},{"v":0.23549418039999997,"d":"23.55%"},{"v":0.23549418039999997,"d":"23.55%"},{"$f":"+L600","v":{"v":200000,"d":"200,000"}},{"v":0.2428662532,"d":"24.29%"},{"v":0.2428662532,"d":"24.29%"}]
["MUFA (Library)","L40",{"v":200000,"d":"200,000"},{"v":0.2331409848,"d":"23.31%"},{"v":0.2331409848,"d":"23.31%"},{"v":200000,"d":"200,000"},{"v":0.23113730759999998,"d":"23.11%"},{"v":0.23113730759999998,"d":"23.11%"},{"v":200000,"d":"200,000"},{"v":0.23549418039999997,"d":"23.55%"},{"v":0.23549418039999997,"d":"23.55%"},{"v":200000,"d":"200,000"},{"v":0.2428662532,"d":"24.29%"},{"v":0.2428662532,"d":"24.29%"}]
["MUALA (Librarians)","L1",{"$f":"+'MUL All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$17","v":{"v":0.40082626,"d":"40.08%"}},{"$f":"+D603","v":{"v":0.40082626,"d":"40.08%"}},{"$f":"+'MUL All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$56","v":{"v":0.41030546000000007,"d":"41.03%"}},{"$f":"+G603","v":{"v":0.41030546000000007,"d":"41.03%"}},{"$f":"+'MUL All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$95","v":{"v":0.4173578600000001,"d":"41.74%"}},{"$f":"+J603","v":{"v":0.4173578600000001,"d":"41.74%"}},{"$f":"+'MUL All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'MUL All Funds'!$B$134","v":{"v":0.43473926,"d":"43.47%"}},{"$f":"+M603","v":{"v":0.43473926,"d":"43.47%"}}]
["MUALA (Librarians)","L2",{"$f":"+'MUL All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$18","v":{"v":0.3657286,"d":"36.57%"}},{"$f":"+D604","v":{"v":0.3657286,"d":"36.57%"}},{"$f":"+'MUL All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$57","v":{"v":0.37402196,"d":"37.40%"}},{"$f":"+G604","v":{"v":0.37402196,"d":"37.40%"}},{"$f":"+'MUL All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$96","v":{"v":0.37966388,"d":"37.97%"}},{"$f":"+J604","v":{"v":0.37966388,"d":"37.97%"}},{"$f":"+'MUL All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'MUL All Funds'!$B$135","v":{"v":0.395569,"d":"39.56%"}},{"$f":"+M604","v":{"v":0.395569,"d":"39.56%"}}]
["MUALA (Librarians)","L3",{"$f":"+'MUL All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$19","v":{"v":0.34233016,"d":"34.23%"}},{"v":0.34233016,"d":"34.23%"},{"$f":"+'MUL All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$58","v":{"v":0.34983296,"d":"34.98%"}},{"v":0.34983296,"d":"34.98%"},{"$f":"+'MUL All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$97","v":{"v":0.35453456,"d":"35.45%"}},{"v":0.35453456,"d":"35.45%"},{"$f":"+'MUL All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'MUL All Funds'!$B$136","v":{"v":0.36945549333333333,"d":"36.95%"}},{"v":0.36945549333333333,"d":"36.95%"}]
["MUALA (Librarians)","L4",{"$f":"+'MUL All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$20","v":{"v":0.32561698857142857,"d":"32.56%"}},{"v":0.32561698857142857,"d":"32.56%"},{"$f":"+'MUL All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$59","v":{"v":0.33255510285714285,"d":"33.26%"}},{"v":0.33255510285714285,"d":"33.26%"},{"$f":"+'MUL All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$98","v":{"v":0.33658504571428577,"d":"33.66%"}},{"v":0.33658504571428577,"d":"33.66%"},{"$f":"+'MUL All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'MUL All Funds'!$B$137","v":{"v":0.35080298857142866,"d":"35.08%"}},{"v":0.35080298857142866,"d":"35.08%"}]
["MUALA (Librarians)","L5",{"$f":"+'MUL All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$21","v":{"v":0.31308211,"d":"31.31%"}},{"v":0.31308211,"d":"31.31%"},{"$f":"+'MUL All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$60","v":{"v":0.31959671,"d":"31.96%"}},{"v":0.31959671,"d":"31.96%"},{"$f":"+'MUL All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$99","v":{"v":0.32312291000000004,"d":"32.31%"}},{"v":0.32312291000000004,"d":"32.31%"},{"$f":"+'MUL All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'MUL All Funds'!$B$138","v":{"v":0.33681361000000004,"d":"33.68%"}},{"v":0.33681361000000004,"d":"33.68%"}]
["MUALA (Librarians)","L6",{"$f":"+'MUL All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$22","v":{"v":0.30333276000000003,"d":"30.33%"}},{"v":0.30333276000000003,"d":"30.33%"},{"$f":"+'MUL All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$61","v":{"v":0.30951796000000004,"d":"30.95%"}},{"v":0.30951796000000004,"d":"30.95%"},{"$f":"+'MUL All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$100","v":{"v":0.31265236,"d":"31.27%"}},{"v":0.31265236,"d":"31.27%"},{"$f":"+'MUL All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'MUL All Funds'!$B$139","v":{"v":0.3259329822222223,"d":"32.59%"}},{"v":0.3259329822222223,"d":"32.59%"}]
["MUALA (Librarians)","L7",{"$f":"+'MUL All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$23","v":{"v":0.29553328,"d":"29.55%"}},{"v":0.29553328,"d":"29.55%"},{"$f":"+'MUL All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$62","v":{"v":0.30145496,"d":"30.15%"}},{"v":0.30145496,"d":"30.15%"},{"$f":"+'MUL All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$101","v":{"v":0.30427592,"d":"30.43%"}},{"v":0.30427592,"d":"30.43%"},{"$f":"+'MUL All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'MUL All Funds'!$B$140","v":{"v":0.31722848,"d":"31.72%"}},{"v":0.31722848,"d":"31.72%"}]
["MUALA (Librarians)","L8",{"$f":"+'MUL All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$24","v":{"v":0.28737721381818176,"d":"28.74%"}},{"v":0.28737721381818176,"d":"28.74%"},{"$f":"+'MUL All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$63","v":{"v":0.2936446421818182,"d":"29.36%"}},{"v":0.2936446421818182,"d":"29.36%"},{"$f":"+'MUL All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$102","v":{"v":0.29675305236363636,"d":"29.68%"}},{"v":0.29675305236363636,"d":"29.68%"},{"$f":"+'MUL All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'MUL All Funds'!$B$141","v":{"v":0.30998109890909087,"d":"31.00%"}},{"v":0.30998109890909087,"d":"31.00%"}]
["MUALA (Librarians)","L9",{"$f":"+'MUL All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$25","v":{"v":0.27948967599999996,"d":"27.95%"}},{"v":0.27948967599999996,"d":"27.95%"},{"$f":"+'MUL All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$64","v":{"v":0.285988652,"d":"28.60%"}},{"v":0.285988652,"d":"28.60%"},{"$f":"+'MUL All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$103","v":{"v":0.28895502800000006,"d":"28.90%"}},{"v":0.28895502800000006,"d":"28.90%"},{"$f":"+'MUL All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'MUL All Funds'!$B$142","v":{"v":0.3018310706666667,"d":"30.18%"}},{"v":0.3018310706666667,"d":"30.18%"}]
["MUALA (Librarians)","L10",{"$f":"+'MUL All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$26","v":{"v":0.27281560553846157,"d":"27.28%"}},{"v":0.27281560553846157,"d":"27.28%"},{"$f":"+'MUL All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$65","v":{"v":0.27941081415384617,"d":"27.94%"}},{"v":0.27941081415384617,"d":"27.94%"},{"$f":"+'MUL All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$104","v":{"v":0.2821490073846154,"d":"28.21%"}},{"v":0.2821490073846154,"d":"28.21%"},{"$f":"+'MUL All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'MUL All Funds'!$B$143","v":{"v":0.2940345852307692,"d":"29.40%"}},{"v":0.2940345852307692,"d":"29.40%"}]
["MUALA (Librarians)","L11",{"$f":"+'MUL All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$27","v":{"v":0.26709497371428564,"d":"26.71%"}},{"v":0.26709497371428564,"d":"26.71%"},{"$f":"+'MUL All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$66","v":{"v":0.2737726674285714,"d":"27.38%"}},{"v":0.2737726674285714,"d":"27.38%"},{"$f":"+'MUL All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$105","v":{"v":0.2763152754285714,"d":"27.63%"}},{"v":0.2763152754285714,"d":"27.63%"},{"$f":"+'MUL All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'MUL All Funds'!$B$144","v":{"v":0.2873518834285714,"d":"28.74%"}},{"v":0.2873518834285714,"d":"28.74%"}]
["MUALA (Librarians)","L12",{"$f":"+'MUL All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$28","v":{"v":0.2621370928,"d":"26.21%"}},{"v":0.2621370928,"d":"26.21%"},{"$f":"+'MUL All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$67","v":{"v":0.26888627360000006,"d":"26.89%"}},{"v":0.26888627360000006,"d":"26.89%"},{"$f":"+'MUL All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$106","v":{"v":0.27125937440000003,"d":"27.13%"}},{"v":0.27125937440000003,"d":"27.13%"},{"$f":"+'MUL All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'MUL All Funds'!$B$145","v":{"v":0.28156020853333336,"d":"28.16%"}},{"v":0.28156020853333336,"d":"28.16%"}]
["MUALA (Librarians)","L13",{"$f":"+'MUL All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$29","v":{"v":0.257798947,"d":"25.78%"}},{"v":0.257798947,"d":"25.78%"},{"$f":"+'MUL All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$68","v":{"v":0.264610679,"d":"26.46%"}},{"v":0.264610679,"d":"26.46%"},{"$f":"+'MUL All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$107","v":{"v":0.26683546100000005,"d":"26.68%"}},{"v":0.26683546100000005,"d":"26.68%"},{"$f":"+'MUL All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'MUL All Funds'!$B$146","v":{"v":0.276492493,"d":"27.65%"}},{"v":0.276492493,"d":"27.65%"}]
["MUALA (Librarians)","L14",{"$f":"+'MUL All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$30","v":{"v":0.2539711712941176,"d":"25.40%"}},{"v":0.2539711712941176,"d":"25.40%"},{"$f":"+'MUL All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$69","v":{"v":0.2608380955294118,"d":"26.08%"}},{"v":0.2608380955294118,"d":"26.08%"},{"$f":"+'MUL All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$108","v":{"v":0.26293200800000005,"d":"26.29%"}},{"v":0.26293200800000005,"d":"26.29%"},{"$f":"+'MUL All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'MUL All Funds'!$B$147","v":{"v":0.27202097929411767,"d":"27.20%"}},{"v":0.27202097929411767,"d":"27.20%"}]
["MUALA (Librarians)","L15",{"$f":"+'MUL All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$31","v":{"v":0.250488704,"d":"25.05%"}},{"v":0.250488704,"d":"25.05%"},{"$f":"+'MUL All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$70","v":{"v":0.257484688,"d":"25.75%"}},{"v":0.257484688,"d":"25.75%"},{"$f":"+'MUL All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$109","v":{"v":0.259462272,"d":"25.95%"}},{"v":0.259462272,"d":"25.95%"},{"$f":"+'MUL All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'MUL All Funds'!$B$148","v":{"v":0.26804630044444444,"d":"26.80%"}},{"v":0.26804630044444444,"d":"26.80%"}]
["MUALA (Librarians)","L16",{"$f":"+'MUL All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$32","v":{"v":0.24725912800000002,"d":"24.73%"}},{"v":0.24725912800000002,"d":"24.73%"},{"$f":"+'MUL All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$71","v":{"v":0.2543289023157895,"d":"25.43%"}},{"v":0.2543289023157895,"d":"25.43%"},{"$f":"+'MUL All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$110","v":{"v":0.2563160871578948,"d":"25.63%"}},{"v":0.2563160871578948,"d":"25.63%"},{"$f":"+'MUL All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'MUL All Funds'!$B$149","v":{"v":0.2644900088421053,"d":"26.45%"}},{"v":0.2644900088421053,"d":"26.45%"}]
["MUALA (Librarians)","L17",{"$f":"+'MUL All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$33","v":{"v":0.24435250960000002,"d":"24.44%"}},{"v":0.24435250960000002,"d":"24.44%"},{"$f":"+'MUL All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$72","v":{"v":0.2514562952,"d":"25.15%"}},{"v":0.2514562952,"d":"25.15%"},{"$f":"+'MUL All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$111","v":{"v":0.2533441208,"d":"25.33%"}},{"v":0.2533441208,"d":"25.33%"},{"$f":"+'MUL All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'MUL All Funds'!$B$150","v":{"v":0.2611813464,"d":"26.12%"}},{"v":0.2611813464,"d":"26.12%"}]
["MUALA (Librarians)","L18",{"$f":"+'MUL All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$34","v":{"v":0.24160715200000002,"d":"24.16%"}},{"v":0.24160715200000002,"d":"24.16%"},{"$f":"+'MUL All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$73","v":{"v":0.2487417097142857,"d":"24.87%"}},{"v":0.2487417097142857,"d":"24.87%"},{"$f":"+'MUL All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$112","v":{"v":0.25053963885714287,"d":"25.05%"}},{"v":0.25053963885714287,"d":"25.05%"},{"$f":"+'MUL All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'MUL All Funds'!$B$151","v":{"v":0.25800366323809526,"d":"25.80%"}},{"v":0.25800366323809526,"d":"25.80%"}]
["MUALA (Librarians)","L19",{"$f":"+'MUL All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$35","v":{"v":0.23912473599999998,"d":"23.91%"}},{"v":0.23912473599999998,"d":"23.91%"},{"$f":"+'MUL All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$74","v":{"v":0.2462739047272727,"d":"24.63%"}},{"v":0.2462739047272727,"d":"24.63%"},{"$f":"+'MUL All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$113","v":{"v":0.24799010981818184,"d":"24.80%"}},{"v":0.24799010981818184,"d":"24.80%"},{"$f":"+'MUL All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'MUL All Funds'!$B$152","v":{"v":0.25511486036363634,"d":"25.51%"}},{"v":0.25511486036363634,"d":"25.51%"}]
["MUALA (Librarians)","L20",{"$f":"+'MUL All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$36","v":{"v":0.2371649648695652,"d":"23.72%"}},{"v":0.2371649648695652,"d":"23.72%"},{"$f":"+'MUL All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$75","v":{"v":0.24418686539130435,"d":"24.42%"}},{"v":0.24418686539130435,"d":"24.42%"},{"$f":"+'MUL All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$114","v":{"v":0.24566227895652176,"d":"24.57%"}},{"v":0.24566227895652176,"d":"24.57%"},{"$f":"+'MUL All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'MUL All Funds'!$B$153","v":{"v":0.25247725773913043,"d":"25.25%"}},{"v":0.25247725773913043,"d":"25.25%"}]
["MUALA (Librarians)","L21",{"$f":"+'MUL All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$37","v":{"v":0.23536850799999998,"d":"23.54%"}},{"v":0.23536850799999998,"d":"23.54%"},{"$f":"+'MUL All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$76","v":{"v":0.242420746,"d":"24.24%"}},{"v":0.242420746,"d":"24.24%"},{"$f":"+'MUL All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$115","v":{"v":0.24383468400000002,"d":"24.38%"}},{"v":0.24383468400000002,"d":"24.38%"},{"$f":"+'MUL All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'MUL All Funds'!$B$154","v":{"v":0.25020645533333336,"d":"25.02%"}},{"v":0.25020645533333336,"d":"25.02%"}]
["MUALA (Librarians)","L22",{"$f":"+'MUL All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$38","v":{"v":0.23371576768000002,"d":"23.37%"}},{"v":0.23371576768000002,"d":"23.37%"},{"$f":"+'MUL All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$77","v":{"v":0.24079591615999998,"d":"24.08%"}},{"v":0.24079591615999998,"d":"24.08%"},{"$f":"+'MUL All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$116","v":{"v":0.24215329664000002,"d":"24.22%"}},{"v":0.24215329664000002,"d":"24.22%"},{"$f":"+'MUL All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'MUL All Funds'!$B$155","v":{"v":0.24827019712,"d":"24.83%"}},{"v":0.24827019712,"d":"24.83%"}]
["MUALA (Librarians)","L23",{"$f":"+'MUL All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$39","v":{"v":0.23219016123076924,"d":"23.22%"}},{"v":0.23219016123076924,"d":"23.22%"},{"$f":"+'MUL All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$78","v":{"v":0.23929607323076924,"d":"23.93%"}},{"v":0.23929607323076924,"d":"23.93%"},{"$f":"+'MUL All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$117","v":{"v":0.24060124676923078,"d":"24.06%"}},{"v":0.24060124676923078,"d":"24.06%"},{"$f":"+'MUL All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'MUL All Funds'!$B$156","v":{"v":0.24648288184615386,"d":"24.65%"}},{"v":0.24648288184615386,"d":"24.65%"}]
["MUALA (Librarians)","L24",{"$f":"+'MUL All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$40","v":{"v":0.23077756266666669,"d":"23.08%"}},{"v":0.23077756266666669,"d":"23.08%"},{"$f":"+'MUL All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$79","v":{"v":0.23790732977777776,"d":"23.79%"}},{"v":0.23790732977777776,"d":"23.79%"},{"$f":"+'MUL All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$118","v":{"v":0.2391641635555555,"d":"23.92%"}},{"v":0.2391641635555555,"d":"23.92%"},{"$f":"+'MUL All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'MUL All Funds'!$B$157","v":{"v":0.24482796029629633,"d":"24.48%"}},{"v":0.24482796029629633,"d":"24.48%"}]
["MUALA (Librarians)","L25",{"$f":"+'MUL All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$41","v":{"v":0.22946586400000002,"d":"22.95%"}},{"v":0.22946586400000002,"d":"22.95%"},{"$f":"+'MUL All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$80","v":{"v":0.2366177822857143,"d":"23.66%"}},{"v":0.2366177822857143,"d":"23.66%"},{"$f":"+'MUL All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$119","v":{"v":0.23782972914285716,"d":"23.78%"}},{"v":0.23782972914285716,"d":"23.78%"},{"$f":"+'MUL All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'MUL All Funds'!$B$158","v":{"v":0.24329124742857144,"d":"24.33%"}},{"v":0.24329124742857144,"d":"24.33%"}]
["MUALA (Librarians)","L26",{"$f":"+'MUL All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$42","v":{"v":0.22824462731034487,"d":"22.82%"}},{"v":0.22824462731034487,"d":"22.82%"},{"$f":"+'MUL All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$81","v":{"v":0.2354171691034483,"d":"23.54%"}},{"v":0.2354171691034483,"d":"23.54%"},{"$f":"+'MUL All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$120","v":{"v":0.23658732468965518,"d":"23.66%"}},{"v":0.23658732468965518,"d":"23.66%"},{"$f":"+'MUL All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'MUL All Funds'!$B$159","v":{"v":0.24186051475862072,"d":"24.19%"}},{"v":0.24186051475862072,"d":"24.19%"}]
["MUALA (Librarians)","L27",{"$f":"+'MUL All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$43","v":{"v":0.2271048064,"d":"22.71%"}},{"v":0.2271048064,"d":"22.71%"},{"$f":"+'MUL All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$82","v":{"v":0.2342965968,"d":"23.43%"}},{"v":0.2342965968,"d":"23.43%"},{"$f":"+'MUL All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$121","v":{"v":0.2354277472,"d":"23.54%"}},{"v":0.2354277472,"d":"23.54%"},{"$f":"+'MUL All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'MUL All Funds'!$B$160","v":{"v":0.2405251642666667,"d":"24.05%"}},{"v":0.2405251642666667,"d":"24.05%"}]
["MUALA (Librarians)","L28",{"$f":"+'MUL All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$44","v":{"v":0.22603852232258065,"d":"22.60%"}},{"v":0.22603852232258065,"d":"22.60%"},{"$f":"+'MUL All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$83","v":{"v":0.23324831948387098,"d":"23.32%"}},{"v":0.23324831948387098,"d":"23.32%"},{"$f":"+'MUL All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$122","v":{"v":0.23434298116129035,"d":"23.43%"}},{"v":0.23434298116129035,"d":"23.43%"},{"$f":"+'MUL All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'MUL All Funds'!$B$161","v":{"v":0.23927596541935486,"d":"23.93%"}},{"v":0.23927596541935486,"d":"23.93%"}]
["MUALA (Librarians)","L29",{"$f":"+'MUL All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$45","v":{"v":0.225038881,"d":"22.50%"}},{"v":0.225038881,"d":"22.50%"},{"$f":"+'MUL All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$84","v":{"v":0.23226555950000002,"d":"23.23%"}},{"v":0.23226555950000002,"d":"23.23%"},{"$f":"+'MUL All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$123","v":{"v":0.233326013,"d":"23.33%"}},{"v":0.233326013,"d":"23.33%"},{"$f":"+'MUL All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'MUL All Funds'!$B$162","v":{"v":0.23810484150000003,"d":"23.81%"}},{"v":0.23810484150000003,"d":"23.81%"}]
["MUALA (Librarians)","L30",{"$f":"+'MUL All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$46","v":{"v":0.22091123915151517,"d":"22.09%"}},{"v":0.22091123915151517,"d":"22.09%"},{"$f":"+'MUL All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$85","v":{"v":0.2311671486060606,"d":"23.12%"}},{"v":0.2311671486060606,"d":"23.12%"},{"$f":"+'MUL All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$124","v":{"v":0.23237067927272728,"d":"23.24%"}},{"v":0.23237067927272728,"d":"23.24%"},{"$f":"+'MUL All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'MUL All Funds'!$B$163","v":{"v":0.2370046947878788,"d":"23.70%"}},{"v":0.2370046947878788,"d":"23.70%"}]
["MUALA (Librarians)","L31",{"$f":"+'MUL All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$47","v":{"v":0.21628149682352943,"d":"21.63%"}},{"v":0.21628149682352943,"d":"21.63%"},{"$f":"+'MUL All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$86","v":{"v":0.22605193835294118,"d":"22.61%"}},{"v":0.22605193835294118,"d":"22.61%"},{"$f":"+'MUL All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$125","v":{"v":0.23028112988235294,"d":"23.03%"}},{"v":0.23028112988235294,"d":"23.03%"},{"$f":"+'MUL All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'MUL All Funds'!$B$164","v":{"v":0.2359692625882353,"d":"23.60%"}},{"v":0.2359692625882353,"d":"23.60%"}]
["MUALA (Librarians)","L32",{"$f":"+'MUL All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$48","v":{"v":0.2119163112,"d":"21.19%"}},{"v":0.2119163112,"d":"21.19%"},{"$f":"+'MUL All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$87","v":{"v":0.22122902582857143,"d":"22.12%"}},{"v":0.22122902582857143,"d":"22.12%"},{"$f":"+'MUL All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$126","v":{"v":0.2253373833142857,"d":"22.53%"}},{"v":0.2253373833142857,"d":"22.53%"},{"$f":"+'MUL All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'MUL All Funds'!$B$165","v":{"v":0.23284539794285716,"d":"23.28%"}},{"v":0.23284539794285716,"d":"23.28%"}]
["MUALA (Librarians)","L33",{"$f":"+'MUL All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$49","v":{"v":0.2077936358888889,"d":"20.78%"}},{"v":0.2077936358888889,"d":"20.78%"},{"$f":"+'MUL All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$88","v":{"v":0.21667405288888889,"d":"21.67%"}},{"v":0.21667405288888889,"d":"21.67%"},{"$f":"+'MUL All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$127","v":{"v":0.22066828933333332,"d":"22.07%"}},{"v":0.22066828933333332,"d":"22.07%"},{"$f":"+'MUL All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'MUL All Funds'!$B$166","v":{"v":0.227967748,"d":"22.80%"}},{"v":0.227967748,"d":"22.80%"}]
["MUALA (Librarians)","L34",{"$f":"+'MUL All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$50","v":{"v":0.2038938078918919,"d":"20.39%"}},{"v":0.2038938078918919,"d":"20.39%"},{"$f":"+'MUL All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$89","v":{"v":0.2123652947027027,"d":"21.24%"}},{"v":0.2123652947027027,"d":"21.24%"},{"$f":"+'MUL All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$128","v":{"v":0.2162515788108108,"d":"21.63%"}},{"v":0.2162515788108108,"d":"21.63%"},{"$f":"+'MUL All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'MUL All Funds'!$B$167","v":{"v":0.22335375481081082,"d":"22.34%"}},{"v":0.22335375481081082,"d":"22.34%"}]
["MUALA (Librarians)","L35",{"$f":"+'MUL All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$51","v":{"v":0.200199234,"d":"20.02%"}},{"v":0.200199234,"d":"20.02%"},{"$f":"+'MUL All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$90","v":{"v":0.20828331326315788,"d":"20.83%"}},{"v":0.20828331326315788,"d":"20.83%"},{"$f":"+'MUL All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$129","v":{"v":0.2120673267368421,"d":"21.21%"}},{"v":0.2120673267368421,"d":"21.21%"},{"$f":"+'MUL All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'MUL All Funds'!$B$168","v":{"v":0.21898260336842107,"d":"21.90%"}},{"v":0.21898260336842107,"d":"21.90%"}]
["MUALA (Librarians)","L36",{"$f":"+'MUL All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$52","v":{"v":0.19669412543589745,"d":"19.67%"}},{"v":0.19669412543589745,"d":"19.67%"},{"$f":"+'MUL All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$91","v":{"v":0.2044106642051282,"d":"20.44%"}},{"v":0.2044106642051282,"d":"20.44%"},{"$f":"+'MUL All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$130","v":{"v":0.20809765169230768,"d":"20.81%"}},{"v":0.20809765169230768,"d":"20.81%"},{"$f":"+'MUL All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'MUL All Funds'!$B$169","v":{"v":0.21483561353846153,"d":"21.48%"}},{"v":0.21483561353846153,"d":"21.48%"}]
["MUALA (Librarians)","L37",{"$f":"+'MUL All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$53","v":{"v":0.1933642723,"d":"19.34%"}},{"v":0.1933642723,"d":"19.34%"},{"$f":"+'MUL All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$92","v":{"v":0.2007316476,"d":"20.07%"}},{"v":0.2007316476,"d":"20.07%"},{"$f":"+'MUL All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$131","v":{"v":0.2043264604,"d":"20.43%"}},{"v":0.2043264604,"d":"20.43%"},{"$f":"+'MUL All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'MUL All Funds'!$B$170","v":{"v":0.2108959732,"d":"21.09%"}},{"v":0.2108959732,"d":"21.09%"}]
["MUALA (Librarians)","L38",{"$f":"+C639","v":{"v":200000,"d":"200,000"}},{"$f":"+D639","v":{"v":0.1933642723,"d":"19.34%"}},{"v":0.1933642723,"d":"19.34%"},{"$f":"+F639","v":{"v":200000,"d":"200,000"}},{"$f":"+G639","v":{"v":0.2007316476,"d":"20.07%"}},{"v":0.2007316476,"d":"20.07%"},{"$f":"+I639","v":{"v":200000,"d":"200,000"}},{"$f":"+J639","v":{"v":0.2043264604,"d":"20.43%"}},{"v":0.2043264604,"d":"20.43%"},{"$f":"+L639","v":{"v":200000,"d":"200,000"}},{"$f":"+M639","v":{"v":0.2108959732,"d":"21.09%"}},{"v":0.2108959732,"d":"21.09%"}]
["MUALA (Librarians)","L39",{"$f":"+C640","v":{"v":200000,"d":"200,000"}},{"v":0.1933642723,"d":"19.34%"},{"v":0.1933642723,"d":"19.34%"},{"$f":"+F640","v":{"v":200000,"d":"200,000"}},{"v":0.2007316476,"d":"20.07%"},{"v":0.2007316476,"d":"20.07%"},{"$f":"+I640","v":{"v":200000,"d":"200,000"}},{"v":0.2043264604,"d":"20.43%"},{"v":0.2043264604,"d":"20.43%"},{"$f":"+L640","v":{"v":200000,"d":"200,000"}},{"v":0.2108959732,"d":"21.09%"},{"v":0.2108959732,"d":"21.09%"}]
["MUALA (Librarians)","L40",{"v":200000,"d":"200,000"},{"v":0.1933642723,"d":"19.34%"},{"v":0.1933642723,"d":"19.34%"},{"v":200000,"d":"200,000"},{"v":0.2007316476,"d":"20.07%"},{"v":0.2007316476,"d":"20.07%"},{"v":200000,"d":"200,000"},{"v":0.2043264604,"d":"20.43%"},{"v":0.2043264604,"d":"20.43%"},{"v":200000,"d":"200,000"},{"v":0.2108959732,"d":"21.09%"},{"v":0.2108959732,"d":"21.09%"}]
["SEIU (O&M Casual)","L1",{"$f":"+'OMC All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$17","v":{"v":0.1052575,"d":"10.53%"}},{"$f":"+D643","v":{"v":0.1052575,"d":"10.53%"}},{"$f":"+'OMC All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$56","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+G643","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+'OMC All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$95","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+J643","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"+'OMC All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'OMC All Funds'!$B$134","v":{"v":0.1010075,"d":"10.10%"}},{"$f":"+M643","v":{"v":0.1010075,"d":"10.10%"}}]
["SEIU (O&M Casual)","L2",{"$f":"+'OMC All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$18","v":{"v":0.10699,"d":"10.70%"}},{"$f":"+D644","v":{"v":0.10699,"d":"10.70%"}},{"$f":"+'OMC All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$57","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+G644","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+'OMC All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$96","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+J644","v":{"v":0.09449,"d":"9.45%"}},{"$f":"+'OMC All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'OMC All Funds'!$B$135","v":{"v":0.10309,"d":"10.31%"}},{"$f":"+M644","v":{"v":0.10309,"d":"10.31%"}}]
["SEIU (O&M Casual)","L3",{"$f":"+'OMC All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$19","v":{"v":0.10814499999999999,"d":"10.81%"}},{"v":0.10814499999999999,"d":"10.81%"},{"$f":"+'OMC All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$58","v":{"v":0.095645,"d":"9.56%"}},{"v":0.095645,"d":"9.56%"},{"$f":"+'OMC All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$97","v":{"v":0.095645,"d":"9.56%"}},{"v":0.095645,"d":"9.56%"},{"$f":"+'OMC All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'OMC All Funds'!$B$136","v":{"v":0.10447833333333333,"d":"10.45%"}},{"v":0.10447833333333333,"d":"10.45%"}]
["SEIU (O&M Casual)","L4",{"$f":"+'OMC All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$20","v":{"v":0.10897,"d":"10.90%"}},{"v":0.10897,"d":"10.90%"},{"$f":"+'OMC All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$59","v":{"v":0.09647,"d":"9.65%"}},{"v":0.09647,"d":"9.65%"},{"$f":"+'OMC All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$98","v":{"v":0.09647,"d":"9.65%"}},{"v":0.09647,"d":"9.65%"},{"$f":"+'OMC All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'OMC All Funds'!$B$137","v":{"v":0.10547,"d":"10.55%"}},{"v":0.10547,"d":"10.55%"}]
["SEIU (O&M Casual)","L5",{"$f":"+'OMC All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$21","v":{"v":0.10958875,"d":"10.96%"}},{"v":0.10958875,"d":"10.96%"},{"$f":"+'OMC All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$60","v":{"v":0.09708875,"d":"9.71%"}},{"v":0.09708875,"d":"9.71%"},{"$f":"+'OMC All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$99","v":{"v":0.09708875,"d":"9.71%"}},{"v":0.09708875,"d":"9.71%"},{"$f":"+'OMC All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'OMC All Funds'!$B$138","v":{"v":0.10621375000000001,"d":"10.62%"}},{"v":0.10621375000000001,"d":"10.62%"}]
["SEIU (O&M Casual)","L6",{"$f":"+'OMC All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$22","v":{"v":0.11006999999999999,"d":"11.01%"}},{"v":0.11006999999999999,"d":"11.01%"},{"$f":"+'OMC All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$61","v":{"v":0.09756999999999999,"d":"9.76%"}},{"v":0.09756999999999999,"d":"9.76%"},{"$f":"+'OMC All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$100","v":{"v":0.09756999999999999,"d":"9.76%"}},{"v":0.09756999999999999,"d":"9.76%"},{"$f":"+'OMC All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'OMC All Funds'!$B$139","v":{"v":0.10679222222222222,"d":"10.68%"}},{"v":0.10679222222222222,"d":"10.68%"}]
["SEIU (O&M Casual)","L7",{"$f":"+'OMC All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$23","v":{"v":0.110455,"d":"11.05%"}},{"v":0.110455,"d":"11.05%"},{"$f":"+'OMC All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$62","v":{"v":0.097955,"d":"9.80%"}},{"v":0.097955,"d":"9.80%"},{"$f":"+'OMC All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$101","v":{"v":0.097955,"d":"9.80%"}},{"v":0.097955,"d":"9.80%"},{"$f":"+'OMC All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'OMC All Funds'!$B$140","v":{"v":0.107255,"d":"10.73%"}},{"v":0.107255,"d":"10.73%"}]
["SEIU (O&M Casual)","L8",{"$f":"+'OMC All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$24","v":{"v":0.10867010909090909,"d":"10.87%"}},{"v":0.10867010909090909,"d":"10.87%"},{"$f":"+'OMC All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$63","v":{"v":0.09688221818181818,"d":"9.69%"}},{"v":0.09688221818181818,"d":"9.69%"},{"$f":"+'OMC All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$102","v":{"v":0.09750432727272727,"d":"9.75%"}},{"v":0.09750432727272727,"d":"9.75%"},{"$f":"+'OMC All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'OMC All Funds'!$B$141","v":{"v":0.10749007272727272,"d":"10.75%"}},{"v":0.10749007272727272,"d":"10.75%"}]
["SEIU (O&M Casual)","L9",{"$f":"+'OMC All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$25","v":{"v":0.10278926666666666,"d":"10.28%"}},{"v":0.10278926666666666,"d":"10.28%"},{"$f":"+'OMC All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$64","v":{"v":0.09193203333333334,"d":"9.19%"}},{"v":0.09193203333333334,"d":"9.19%"},{"$f":"+'OMC All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$103","v":{"v":0.0935748,"d":"9.36%"}},{"v":0.0935748,"d":"9.36%"},{"$f":"+'OMC All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'OMC All Funds'!$B$142","v":{"v":0.10443423333333333,"d":"10.44%"}},{"v":0.10443423333333333,"d":"10.44%"}]
["SEIU (O&M Casual)","L10",{"$f":"+'OMC All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$26","v":{"v":0.09781316923076923,"d":"9.78%"}},{"v":0.09781316923076923,"d":"9.78%"},{"$f":"+'OMC All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$65","v":{"v":0.08682956923076923,"d":"8.68%"}},{"v":0.08682956923076923,"d":"8.68%"},{"$f":"+'OMC All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$104","v":{"v":0.08834596923076923,"d":"8.83%"}},{"v":0.08834596923076923,"d":"8.83%"},{"$f":"+'OMC All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'OMC All Funds'!$B$143","v":{"v":0.09837006153846153,"d":"9.84%"}},{"v":0.09837006153846153,"d":"9.84%"}]
["SEIU (O&M Casual)","L11",{"$f":"+'OMC All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$27","v":{"v":0.09354794285714285,"d":"9.35%"}},{"v":0.09354794285714285,"d":"9.35%"},{"$f":"+'OMC All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$66","v":{"v":0.08245602857142857,"d":"8.25%"}},{"v":0.08245602857142857,"d":"8.25%"},{"$f":"+'OMC All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$105","v":{"v":0.08386411428571429,"d":"8.39%"}},{"v":0.08386411428571429,"d":"8.39%"},{"$f":"+'OMC All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'OMC All Funds'!$B$144","v":{"v":0.0931722,"d":"9.32%"}},{"v":0.0931722,"d":"9.32%"}]
["SEIU (O&M Casual)","L12",{"$f":"+'OMC All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$28","v":{"v":0.08985141333333332,"d":"8.99%"}},{"v":0.08985141333333332,"d":"8.99%"},{"$f":"+'OMC All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$67","v":{"v":0.07866562666666667,"d":"7.87%"}},{"v":0.07866562666666667,"d":"7.87%"},{"$f":"+'OMC All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$106","v":{"v":0.07997984000000001,"d":"8.00%"}},{"v":0.07997984000000001,"d":"8.00%"},{"$f":"+'OMC All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'OMC All Funds'!$B$145","v":{"v":0.08866738666666667,"d":"8.87%"}},{"v":0.08866738666666667,"d":"8.87%"}]
["SEIU (O&M Casual)","L13",{"$f":"+'OMC All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$29","v":{"v":0.08661695,"d":"8.66%"}},{"v":0.08661695,"d":"8.66%"},{"$f":"+'OMC All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$68","v":{"v":0.075349025,"d":"7.53%"}},{"v":0.075349025,"d":"7.53%"},{"$f":"+'OMC All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$107","v":{"v":0.0765811,"d":"7.66%"}},{"v":0.0765811,"d":"7.66%"},{"$f":"+'OMC All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'OMC All Funds'!$B$146","v":{"v":0.084725675,"d":"8.47%"}},{"v":0.084725675,"d":"8.47%"}]
["SEIU (O&M Casual)","L14",{"$f":"+'OMC All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$30","v":{"v":0.08376301176470588,"d":"8.38%"}},{"v":0.08376301176470588,"d":"8.38%"},{"$f":"+'OMC All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$69","v":{"v":0.0724226117647059,"d":"7.24%"}},{"v":0.0724226117647059,"d":"7.24%"},{"$f":"+'OMC All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$108","v":{"v":0.07358221176470589,"d":"7.36%"}},{"v":0.07358221176470589,"d":"7.36%"},{"$f":"+'OMC All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'OMC All Funds'!$B$147","v":{"v":0.08124769411764705,"d":"8.12%"}},{"v":0.08124769411764705,"d":"8.12%"}]
["SEIU (O&M Casual)","L15",{"$f":"+'OMC All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$31","v":{"v":0.08114617777777777,"d":"8.11%"}},{"v":0.08114617777777777,"d":"8.11%"},{"$f":"+'OMC All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$70","v":{"v":0.06982135555555556,"d":"6.98%"}},{"v":0.06982135555555556,"d":"6.98%"},{"$f":"+'OMC All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$109","v":{"v":0.07091653333333334,"d":"7.09%"}},{"v":0.07091653333333334,"d":"7.09%"},{"$f":"+'OMC All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'OMC All Funds'!$B$148","v":{"v":0.07815615555555555,"d":"7.82%"}},{"v":0.07815615555555555,"d":"7.82%"}]
["SEIU (O&M Casual)","L16",{"$f":"+'OMC All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$32","v":{"v":0.07869111578947369,"d":"7.87%"}},{"v":0.07869111578947369,"d":"7.87%"},{"$f":"+'OMC All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$71","v":{"v":0.06733854736842106,"d":"6.73%"}},{"v":0.06733854736842106,"d":"6.73%"},{"$f":"+'OMC All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$110","v":{"v":0.06848976842105263,"d":"6.85%"}},{"v":0.06848976842105263,"d":"6.85%"},{"$f":"+'OMC All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'OMC All Funds'!$B$149","v":{"v":0.07539004210526316,"d":"7.54%"}},{"v":0.07539004210526316,"d":"7.54%"}]
["SEIU (O&M Casual)","L17",{"$f":"+'OMC All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$33","v":{"v":0.07648156,"d":"7.65%"}},{"v":0.07648156,"d":"7.65%"},{"$f":"+'OMC All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$72","v":{"v":0.06507162,"d":"6.51%"}},{"v":0.06507162,"d":"6.51%"},{"$f":"+'OMC All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$111","v":{"v":0.06616528,"d":"6.62%"}},{"v":0.06616528,"d":"6.62%"},{"$f":"+'OMC All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'OMC All Funds'!$B$150","v":{"v":0.07279254,"d":"7.28%"}},{"v":0.07279254,"d":"7.28%"}]
["SEIU (O&M Casual)","L18",{"$f":"+'OMC All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$34","v":{"v":0.0744824380952381,"d":"7.45%"}},{"v":0.0744824380952381,"d":"7.45%"},{"$f":"+'OMC All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$73","v":{"v":0.06302059047619048,"d":"6.30%"}},{"v":0.06302059047619048,"d":"6.30%"},{"$f":"+'OMC All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$112","v":{"v":0.06406217142857143,"d":"6.41%"}},{"v":0.06406217142857143,"d":"6.41%"},{"$f":"+'OMC All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'OMC All Funds'!$B$151","v":{"v":0.07037384761904762,"d":"7.04%"}},{"v":0.07037384761904762,"d":"7.04%"}]
["SEIU (O&M Casual)","L19",{"$f":"+'OMC All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$35","v":{"v":0.07266505454545455,"d":"7.27%"}},{"v":0.07266505454545455,"d":"7.27%"},{"$f":"+'OMC All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$74","v":{"v":0.061156018181818185,"d":"6.12%"}},{"v":0.061156018181818185,"d":"6.12%"},{"$f":"+'OMC All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$113","v":{"v":0.062150254545454545,"d":"6.22%"}},{"v":0.062150254545454545,"d":"6.22%"},{"$f":"+'OMC All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'OMC All Funds'!$B$152","v":{"v":0.06817503636363637,"d":"6.82%"}},{"v":0.06817503636363637,"d":"6.82%"}]
["SEIU (O&M Casual)","L20",{"$f":"+'OMC All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$36","v":{"v":0.07100570434782609,"d":"7.10%"}},{"v":0.07100570434782609,"d":"7.10%"},{"$f":"+'OMC All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$75","v":{"v":0.059453582608695654,"d":"5.95%"}},{"v":0.059453582608695654,"d":"5.95%"},{"$f":"+'OMC All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$114","v":{"v":0.060404591304347825,"d":"6.04%"}},{"v":0.060404591304347825,"d":"6.04%"},{"$f":"+'OMC All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'OMC All Funds'!$B$153","v":{"v":0.06616742608695653,"d":"6.62%"}},{"v":0.06616742608695653,"d":"6.62%"}]
["SEIU (O&M Casual)","L21",{"$f":"+'OMC All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$37","v":{"v":0.06948463333333332,"d":"6.95%"}},{"v":0.06948463333333332,"d":"6.95%"},{"$f":"+'OMC All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$76","v":{"v":0.05789301666666667,"d":"5.79%"}},{"v":0.05789301666666667,"d":"5.79%"},{"$f":"+'OMC All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$115","v":{"v":0.0588044,"d":"5.88%"}},{"v":0.0588044,"d":"5.88%"},{"$f":"+'OMC All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'OMC All Funds'!$B$154","v":{"v":0.06432711666666667,"d":"6.43%"}},{"v":0.06432711666666667,"d":"6.43%"}]
["SEIU (O&M Casual)","L22",{"$f":"+'OMC All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$38","v":{"v":0.06808524799999999,"d":"6.81%"}},{"v":0.06808524799999999,"d":"6.81%"},{"$f":"+'OMC All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$77","v":{"v":0.056457296000000004,"d":"5.65%"}},{"v":0.056457296000000004,"d":"5.65%"},{"$f":"+'OMC All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$116","v":{"v":0.057332224,"d":"5.73%"}},{"v":0.057332224,"d":"5.73%"},{"$f":"+'OMC All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'OMC All Funds'!$B$155","v":{"v":0.062634032,"d":"6.26%"}},{"v":0.062634032,"d":"6.26%"}]
["SEIU (O&M Casual)","L23",{"$f":"+'OMC All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$39","v":{"v":0.06679350769230769,"d":"6.68%"}},{"v":0.06679350769230769,"d":"6.68%"},{"$f":"+'OMC All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$78","v":{"v":0.05513201538461539,"d":"5.51%"}},{"v":0.05513201538461539,"d":"5.51%"},{"$f":"+'OMC All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$117","v":{"v":0.05597329230769231,"d":"5.60%"}},{"v":0.05597329230769231,"d":"5.60%"},{"$f":"+'OMC All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'OMC All Funds'!$B$156","v":{"v":0.06107118461538461,"d":"6.11%"}},{"v":0.06107118461538461,"d":"6.11%"}]
["SEIU (O&M Casual)","L24",{"$f":"+'OMC All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$40","v":{"v":0.06559745185185184,"d":"6.56%"}},{"v":0.06559745185185184,"d":"6.56%"},{"$f":"+'OMC All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$79","v":{"v":0.053904903703703703,"d":"5.39%"}},{"v":0.053904903703703703,"d":"5.39%"},{"$f":"+'OMC All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$118","v":{"v":0.05471502222222222,"d":"5.47%"}},{"v":0.05471502222222222,"d":"5.47%"},{"$f":"+'OMC All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'OMC All Funds'!$B$157","v":{"v":0.059624103703703704,"d":"5.96%"}},{"v":0.059624103703703704,"d":"5.96%"}]
["SEIU (O&M Casual)","L25",{"$f":"+'OMC All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$41","v":{"v":0.06448682857142857,"d":"6.45%"}},{"v":0.06448682857142857,"d":"6.45%"},{"$f":"+'OMC All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$80","v":{"v":0.05276544285714286,"d":"5.28%"}},{"v":0.05276544285714286,"d":"5.28%"},{"$f":"+'OMC All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$119","v":{"v":0.05354662857142857,"d":"5.35%"}},{"v":0.05354662857142857,"d":"5.35%"},{"$f":"+'OMC All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'OMC All Funds'!$B$158","v":{"v":0.05828038571428571,"d":"5.83%"}},{"v":0.05828038571428571,"d":"5.83%"}]
["SEIU (O&M Casual)","L26",{"$f":"+'OMC All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$42","v":{"v":0.06345279999999999,"d":"6.35%"}},{"v":0.06345279999999999,"d":"6.35%"},{"$f":"+'OMC All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$81","v":{"v":0.05170456551724138,"d":"5.17%"}},{"v":0.05170456551724138,"d":"5.17%"},{"$f":"+'OMC All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$120","v":{"v":0.05245881379310345,"d":"5.25%"}},{"v":0.05245881379310345,"d":"5.25%"},{"$f":"+'OMC All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'OMC All Funds'!$B$159","v":{"v":0.057029337931034485,"d":"5.70%"}},{"v":0.057029337931034485,"d":"5.70%"}]
["SEIU (O&M Casual)","L27",{"$f":"+'OMC All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$43","v":{"v":0.06248770666666666,"d":"6.25%"}},{"v":0.06248770666666666,"d":"6.25%"},{"$f":"+'OMC All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$82","v":{"v":0.05071441333333333,"d":"5.07%"}},{"v":0.05071441333333333,"d":"5.07%"},{"$f":"+'OMC All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$121","v":{"v":0.05144352,"d":"5.14%"}},{"v":0.05144352,"d":"5.14%"},{"$f":"+'OMC All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'OMC All Funds'!$B$160","v":{"v":0.05586169333333334,"d":"5.59%"}},{"v":0.05586169333333334,"d":"5.59%"}]
["SEIU (O&M Casual)","L28",{"$f":"+'OMC All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$44","v":{"v":0.06158487741935483,"d":"6.16%"}},{"v":0.06158487741935483,"d":"6.16%"},{"$f":"+'OMC All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$83","v":{"v":0.04978814193548387,"d":"4.98%"}},{"v":0.04978814193548387,"d":"4.98%"},{"$f":"+'OMC All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$122","v":{"v":0.050493729032258065,"d":"5.05%"}},{"v":0.050493729032258065,"d":"5.05%"},{"$f":"+'OMC All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'OMC All Funds'!$B$161","v":{"v":0.0547693806451613,"d":"5.48%"}},{"v":0.0547693806451613,"d":"5.48%"}]
["SEIU (O&M Casual)","L29",{"$f":"+'OMC All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$45","v":{"v":0.06073847499999999,"d":"6.07%"}},{"v":0.06073847499999999,"d":"6.07%"},{"$f":"+'OMC All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$84","v":{"v":0.0489197625,"d":"4.89%"}},{"v":0.0489197625,"d":"4.89%"},{"$f":"+'OMC All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$123","v":{"v":0.0496033,"d":"4.96%"}},{"v":0.0496033,"d":"4.96%"},{"$f":"+'OMC All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'OMC All Funds'!$B$162","v":{"v":0.053745337500000004,"d":"5.37%"}},{"v":0.053745337500000004,"d":"5.37%"}]
["SEIU (O&M Casual)","L30",{"$f":"+'OMC All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$46","v":{"v":0.059943369696969694,"d":"5.99%"}},{"v":0.059943369696969694,"d":"5.99%"},{"$f":"+'OMC All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$85","v":{"v":0.048104012121212125,"d":"4.81%"}},{"v":0.048104012121212125,"d":"4.81%"},{"$f":"+'OMC All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$124","v":{"v":0.048766836363636365,"d":"4.88%"}},{"v":0.048766836363636365,"d":"4.88%"},{"$f":"+'OMC All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'OMC All Funds'!$B$163","v":{"v":0.05278335757575758,"d":"5.28%"}},{"v":0.05278335757575758,"d":"5.28%"}]
["SEIU (O&M Casual)","L31",{"$f":"+'OMC All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$47","v":{"v":0.05919503529411764,"d":"5.92%"}},{"v":0.05919503529411764,"d":"5.92%"},{"$f":"+'OMC All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$86","v":{"v":0.047336247058823534,"d":"4.73%"}},{"v":0.047336247058823534,"d":"4.73%"},{"$f":"+'OMC All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$125","v":{"v":0.04797957647058824,"d":"4.80%"}},{"v":0.04797957647058824,"d":"4.80%"},{"$f":"+'OMC All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'OMC All Funds'!$B$164","v":{"v":0.05187796470588236,"d":"5.19%"}},{"v":0.05187796470588236,"d":"5.19%"}]
["SEIU (O&M Casual)","L32",{"$f":"+'OMC All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$48","v":{"v":0.05848946285714285,"d":"5.85%"}},{"v":0.05848946285714285,"d":"5.85%"},{"$f":"+'OMC All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$87","v":{"v":0.04661235428571429,"d":"4.66%"}},{"v":0.04661235428571429,"d":"4.66%"},{"$f":"+'OMC All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$126","v":{"v":0.04723730285714286,"d":"4.72%"}},{"v":0.04723730285714286,"d":"4.72%"},{"$f":"+'OMC All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'OMC All Funds'!$B$165","v":{"v":0.051024308571428575,"d":"5.10%"}},{"v":0.051024308571428575,"d":"5.10%"}]
["SEIU (O&M Casual)","L33",{"$f":"+'OMC All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$49","v":{"v":0.05782308888888888,"d":"5.78%"}},{"v":0.05782308888888888,"d":"5.78%"},{"$f":"+'OMC All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$88","v":{"v":0.04592867777777778,"d":"4.59%"}},{"v":0.04592867777777778,"d":"4.59%"},{"$f":"+'OMC All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$127","v":{"v":0.046536266666666666,"d":"4.65%"}},{"v":0.046536266666666666,"d":"4.65%"},{"$f":"+'OMC All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'OMC All Funds'!$B$166","v":{"v":0.05021807777777778,"d":"5.02%"}},{"v":0.05021807777777778,"d":"5.02%"}]
["SEIU (O&M Casual)","L34",{"$f":"+'OMC All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$50","v":{"v":0.05719273513513513,"d":"5.72%"}},{"v":0.05719273513513513,"d":"5.72%"},{"$f":"+'OMC All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$89","v":{"v":0.04528195675675676,"d":"4.53%"}},{"v":0.04528195675675676,"d":"4.53%"},{"$f":"+'OMC All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$128","v":{"v":0.045873124324324326,"d":"4.59%"}},{"v":0.045873124324324326,"d":"4.59%"},{"$f":"+'OMC All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'OMC All Funds'!$B$167","v":{"v":0.04945542702702703,"d":"4.95%"}},{"v":0.04945542702702703,"d":"4.95%"}]
["SEIU (O&M Casual)","L35",{"$f":"+'OMC All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$51","v":{"v":0.05659555789473684,"d":"5.66%"}},{"v":0.05659555789473684,"d":"5.66%"},{"$f":"+'OMC All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$90","v":{"v":0.04466927368421053,"d":"4.47%"}},{"v":0.04466927368421053,"d":"4.47%"},{"$f":"+'OMC All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$129","v":{"v":0.04524488421052632,"d":"4.52%"}},{"v":0.04524488421052632,"d":"4.52%"},{"$f":"+'OMC All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'OMC All Funds'!$B$168","v":{"v":0.04873291578947369,"d":"4.87%"}},{"v":0.04873291578947369,"d":"4.87%"}]
["SEIU (O&M Casual)","L36",{"$f":"+'OMC All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$52","v":{"v":0.05602900512820512,"d":"5.60%"}},{"v":0.05602900512820512,"d":"5.60%"},{"$f":"+'OMC All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$91","v":{"v":0.04408801025641026,"d":"4.41%"}},{"v":0.04408801025641026,"d":"4.41%"},{"$f":"+'OMC All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$130","v":{"v":0.04464886153846154,"d":"4.46%"}},{"v":0.04464886153846154,"d":"4.46%"},{"$f":"+'OMC All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'OMC All Funds'!$B$169","v":{"v":0.048047456410256414,"d":"4.80%"}},{"v":0.048047456410256414,"d":"4.80%"}]
["SEIU (O&M Casual)","L37",{"$f":"+'OMC All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$53","v":{"v":0.055490779999999996,"d":"5.55%"}},{"v":0.055490779999999996,"d":"5.55%"},{"$f":"+'OMC All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$92","v":{"v":0.04353581,"d":"4.35%"}},{"v":0.04353581,"d":"4.35%"},{"$f":"+'OMC All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$131","v":{"v":0.04408264,"d":"4.41%"}},{"v":0.04408264,"d":"4.41%"},{"$f":"+'OMC All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'OMC All Funds'!$B$170","v":{"v":0.047396270000000004,"d":"4.74%"}},{"v":0.047396270000000004,"d":"4.74%"}]
["SEIU (O&M Casual)","L38",{"$f":"+C679","v":{"v":200000,"d":"200,000"}},{"$f":"+D679","v":{"v":0.055490779999999996,"d":"5.55%"}},{"v":0.055490779999999996,"d":"5.55%"},{"$f":"+F679","v":{"v":200000,"d":"200,000"}},{"$f":"+G679","v":{"v":0.04353581,"d":"4.35%"}},{"v":0.04353581,"d":"4.35%"},{"$f":"+I679","v":{"v":200000,"d":"200,000"}},{"$f":"+J679","v":{"v":0.04408264,"d":"4.41%"}},{"v":0.04408264,"d":"4.41%"},{"$f":"+L679","v":{"v":200000,"d":"200,000"}},{"$f":"+M679","v":{"v":0.047396270000000004,"d":"4.74%"}},{"v":0.047396270000000004,"d":"4.74%"}]
["SEIU (O&M Casual)","L39",{"$f":"+C680","v":{"v":200000,"d":"200,000"}},{"v":0.055490779999999996,"d":"5.55%"},{"v":0.055490779999999996,"d":"5.55%"},{"$f":"+F680","v":{"v":200000,"d":"200,000"}},{"v":0.04353581,"d":"4.35%"},{"v":0.04353581,"d":"4.35%"},{"$f":"+I680","v":{"v":200000,"d":"200,000"}},{"v":0.04408264,"d":"4.41%"},{"v":0.04408264,"d":"4.41%"},{"$f":"+L680","v":{"v":200000,"d":"200,000"}},{"v":0.047396270000000004,"d":"4.74%"},{"v":0.047396270000000004,"d":"4.74%"}]
["SEIU (O&M Casual)","L40",{"v":200000,"d":"200,000"},{"v":0.055490779999999996,"d":"5.55%"},{"v":0.055490779999999996,"d":"5.55%"},{"v":200000,"d":"200,000"},{"v":0.04353581,"d":"4.35%"},{"v":0.04353581,"d":"4.35%"},{"v":200000,"d":"200,000"},{"v":0.04408264,"d":"4.41%"},{"v":0.04408264,"d":"4.41%"},{"v":200000,"d":"200,000"},{"v":0.047396270000000004,"d":"4.74%"},{"v":0.047396270000000004,"d":"4.74%"}]
["IUOE (Operating Engineers)","L1",{"$f":"+'OPE All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$17","v":{"v":0.4801361,"d":"48.01%"}},{"$f":"+D683","v":{"v":0.4801361,"d":"48.01%"}},{"$f":"+'OPE All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$56","v":{"v":0.48033477999999996,"d":"48.03%"}},{"$f":"+G683","v":{"v":0.48033477999999996,"d":"48.03%"}},{"$f":"+'OPE All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$95","v":{"v":0.49956494,"d":"49.96%"}},{"$f":"+J683","v":{"v":0.49956494,"d":"49.96%"}},{"$f":"+'OPE All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPE All Funds'!$B$134","v":{"v":0.5177396,"d":"51.77%"}},{"$f":"+M683","v":{"v":0.5177396,"d":"51.77%"}}]
["IUOE (Operating Engineers)","L2",{"$f":"+'OPE All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$18","v":{"v":0.444882704,"d":"44.49%"}},{"$f":"+D684","v":{"v":0.444882704,"d":"44.49%"}},{"$f":"+'OPE All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$57","v":{"v":0.443791648,"d":"44.38%"}},{"$f":"+G684","v":{"v":0.443791648,"d":"44.38%"}},{"$f":"+'OPE All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$96","v":{"v":0.461487776,"d":"46.15%"}},{"$f":"+J684","v":{"v":0.461487776,"d":"46.15%"}},{"$f":"+'OPE All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPE All Funds'!$B$135","v":{"v":0.478027504,"d":"47.80%"}},{"$f":"+M684","v":{"v":0.478027504,"d":"47.80%"}}]
["IUOE (Operating Engineers)","L3",{"$f":"+'OPE All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$19","v":{"v":0.42138044,"d":"42.14%"}},{"v":0.42138044,"d":"42.14%"},{"$f":"+'OPE All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$58","v":{"v":0.41942956000000003,"d":"41.94%"}},{"v":0.41942956000000003,"d":"41.94%"},{"$f":"+'OPE All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$97","v":{"v":0.436103,"d":"43.61%"}},{"v":0.436103,"d":"43.61%"},{"$f":"+'OPE All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPE All Funds'!$B$136","v":{"v":0.4515527733333333,"d":"45.16%"}},{"v":0.4515527733333333,"d":"45.16%"}]
["IUOE (Operating Engineers)","L4",{"$f":"+'OPE All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$20","v":{"v":0.40459310857142855,"d":"40.46%"}},{"v":0.40459310857142855,"d":"40.46%"},{"$f":"+'OPE All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$59","v":{"v":0.4020280685714286,"d":"40.20%"}},{"v":0.4020280685714286,"d":"40.20%"},{"$f":"+'OPE All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$98","v":{"v":0.4179710171428571,"d":"41.80%"}},{"v":0.4179710171428571,"d":"41.80%"},{"$f":"+'OPE All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPE All Funds'!$B$137","v":{"v":0.4326422514285714,"d":"43.26%"}},{"v":0.4326422514285714,"d":"43.26%"}]
["IUOE (Operating Engineers)","L5",{"$f":"+'OPE All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$21","v":{"v":0.39200261000000003,"d":"39.20%"}},{"v":0.39200261000000003,"d":"39.20%"},{"$f":"+'OPE All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$60","v":{"v":0.38897695000000004,"d":"38.90%"}},{"v":0.38897695000000004,"d":"38.90%"},{"$f":"+'OPE All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$99","v":{"v":0.4043720300000001,"d":"40.44%"}},{"v":0.4043720300000001,"d":"40.44%"},{"$f":"+'OPE All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPE All Funds'!$B$138","v":{"v":0.4184593600000001,"d":"41.85%"}},{"v":0.4184593600000001,"d":"41.85%"}]
["IUOE (Operating Engineers)","L6",{"$f":"+'OPE All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$22","v":{"v":0.38221,"d":"38.22%"}},{"v":0.38221,"d":"38.22%"},{"$f":"+'OPE All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$61","v":{"v":0.37882608000000006,"d":"37.88%"}},{"v":0.37882608000000006,"d":"37.88%"},{"$f":"+'OPE All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$100","v":{"v":0.3937950400000001,"d":"39.38%"}},{"v":0.3937950400000001,"d":"39.38%"},{"$f":"+'OPE All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPE All Funds'!$B$139","v":{"v":0.40742822222222225,"d":"40.74%"}},{"v":0.40742822222222225,"d":"40.74%"}]
["IUOE (Operating Engineers)","L7",{"$f":"+'OPE All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$23","v":{"v":0.374375912,"d":"37.44%"}},{"v":0.374375912,"d":"37.44%"},{"$f":"+'OPE All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$62","v":{"v":0.37070538399999997,"d":"37.07%"}},{"v":0.37070538399999997,"d":"37.07%"},{"$f":"+'OPE All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$101","v":{"v":0.3853334480000001,"d":"38.53%"}},{"v":0.3853334480000001,"d":"38.53%"},{"$f":"+'OPE All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPE All Funds'!$B$140","v":{"v":0.398603312,"d":"39.86%"}},{"v":0.398603312,"d":"39.86%"}]
["IUOE (Operating Engineers)","L8",{"$f":"+'OPE All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$24","v":{"v":0.3661160567272727,"d":"36.61%"}},{"v":0.3661160567272727,"d":"36.61%"},{"$f":"+'OPE All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$63","v":{"v":0.3627745061818182,"d":"36.28%"}},{"v":0.3627745061818182,"d":"36.28%"},{"$f":"+'OPE All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$102","v":{"v":0.37770043927272734,"d":"37.77%"}},{"v":0.37770043927272734,"d":"37.77%"},{"$f":"+'OPE All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPE All Funds'!$B$141","v":{"v":0.39124982690909094,"d":"39.12%"}},{"v":0.39124982690909094,"d":"39.12%"}]
["IUOE (Operating Engineers)","L9",{"$f":"+'OPE All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$25","v":{"v":0.35950527866666665,"d":"35.95%"}},{"v":0.35950527866666665,"d":"35.95%"},{"$f":"+'OPE All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$64","v":{"v":0.3557749573333333,"d":"35.58%"}},{"v":0.3557749573333333,"d":"35.58%"},{"$f":"+'OPE All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$103","v":{"v":0.37098429600000005,"d":"37.10%"}},{"v":0.37098429600000005,"d":"37.10%"},{"$f":"+'OPE All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPE All Funds'!$B$142","v":{"v":0.38350360133333333,"d":"38.35%"}},{"v":0.38350360133333333,"d":"38.35%"}]
["IUOE (Operating Engineers)","L10",{"$f":"+'OPE All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$26","v":{"v":0.3539115433846154,"d":"35.39%"}},{"v":0.3539115433846154,"d":"35.39%"},{"$f":"+'OPE All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$65","v":{"v":0.3499874006153846,"d":"35.00%"}},{"v":0.3499874006153846,"d":"35.00%"},{"$f":"+'OPE All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$104","v":{"v":0.36624986707692314,"d":"36.62%"}},{"v":0.36624986707692314,"d":"36.62%"},{"$f":"+'OPE All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPE All Funds'!$B$143","v":{"v":0.3778061489230769,"d":"37.78%"}},{"v":0.3778061489230769,"d":"37.78%"}]
["IUOE (Operating Engineers)","L11",{"$f":"+'OPE All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$27","v":{"v":0.34911691314285714,"d":"34.91%"}},{"v":0.34911691314285714,"d":"34.91%"},{"$f":"+'OPE All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$66","v":{"v":0.3450266377142857,"d":"34.50%"}},{"v":0.3450266377142857,"d":"34.50%"},{"$f":"+'OPE All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$105","v":{"v":0.3621917851428572,"d":"36.22%"}},{"v":0.3621917851428572,"d":"36.22%"},{"$f":"+'OPE All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPE All Funds'!$B$144","v":{"v":0.37292261828571427,"d":"37.29%"}},{"v":0.37292261828571427,"d":"37.29%"}]
["IUOE (Operating Engineers)","L12",{"$f":"+'OPE All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$28","v":{"v":0.34496156693333335,"d":"34.50%"}},{"v":0.34496156693333335,"d":"34.50%"},{"$f":"+'OPE All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$67","v":{"v":0.34072730986666666,"d":"34.07%"}},{"v":0.34072730986666666,"d":"34.07%"},{"$f":"+'OPE All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$106","v":{"v":0.35867478080000004,"d":"35.87%"}},{"v":0.35867478080000004,"d":"35.87%"},{"$f":"+'OPE All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPE All Funds'!$B$145","v":{"v":0.36869022506666665,"d":"36.87%"}},{"v":0.36869022506666665,"d":"36.87%"}]
["IUOE (Operating Engineers)","L13",{"$f":"+'OPE All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$29","v":{"v":0.341325639,"d":"34.13%"}},{"v":0.341325639,"d":"34.13%"},{"$f":"+'OPE All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$68","v":{"v":0.336965398,"d":"33.70%"}},{"v":0.336965398,"d":"33.70%"},{"$f":"+'OPE All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$107","v":{"v":0.35559740200000006,"d":"35.56%"}},{"v":0.35559740200000006,"d":"35.56%"},{"$f":"+'OPE All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPE All Funds'!$B$146","v":{"v":0.364986881,"d":"36.50%"}},{"v":0.364986881,"d":"36.50%"}]
["IUOE (Operating Engineers)","L14",{"$f":"+'OPE All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$30","v":{"v":0.3381174672941176,"d":"33.81%"}},{"v":0.3381174672941176,"d":"33.81%"},{"$f":"+'OPE All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$69","v":{"v":0.3336460640000001,"d":"33.36%"}},{"v":0.3336460640000001,"d":"33.36%"},{"$f":"+'OPE All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$108","v":{"v":0.3528820677647059,"d":"35.29%"}},{"v":0.3528820677647059,"d":"35.29%"},{"$f":"+'OPE All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPE All Funds'!$B$147","v":{"v":0.36171922447058824,"d":"36.17%"}},{"v":0.36171922447058824,"d":"36.17%"}]
["IUOE (Operating Engineers)","L15",{"$f":"+'OPE All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$31","v":{"v":0.3351857591111111,"d":"33.52%"}},{"v":0.3351857591111111,"d":"33.52%"},{"$f":"+'OPE All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$70","v":{"v":0.3306955448888889,"d":"33.07%"}},{"v":0.3306955448888889,"d":"33.07%"},{"$f":"+'OPE All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$109","v":{"v":0.3504684373333334,"d":"35.05%"}},{"v":0.3504684373333334,"d":"35.05%"},{"$f":"+'OPE All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPE All Funds'!$B$148","v":{"v":0.35881464088888887,"d":"35.88%"}},{"v":0.35881464088888887,"d":"35.88%"}]
["IUOE (Operating Engineers)","L16",{"$f":"+'OPE All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$32","v":{"v":0.3324489675789473,"d":"33.24%"}},{"v":0.3324489675789473,"d":"33.24%"},{"$f":"+'OPE All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$71","v":{"v":0.32790023831578946,"d":"32.79%"}},{"v":0.32790023831578946,"d":"32.79%"},{"$f":"+'OPE All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$110","v":{"v":0.3482671890526316,"d":"34.83%"}},{"v":0.3482671890526316,"d":"34.83%"},{"$f":"+'OPE All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPE All Funds'!$B$149","v":{"v":0.3562158029473684,"d":"35.62%"}},{"v":0.3562158029473684,"d":"35.62%"}]
["IUOE (Operating Engineers)","L17",{"$f":"+'OPE All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$33","v":{"v":0.32998585519999996,"d":"33.00%"}},{"v":0.32998585519999996,"d":"33.00%"},{"$f":"+'OPE All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$72","v":{"v":0.3253520624,"d":"32.54%"}},{"v":0.3253520624,"d":"32.54%"},{"$f":"+'OPE All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$111","v":{"v":0.34614566560000004,"d":"34.61%"}},{"v":0.34614566560000004,"d":"34.61%"},{"$f":"+'OPE All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPE All Funds'!$B$150","v":{"v":0.3537688488,"d":"35.38%"}},{"v":0.3537688488,"d":"35.38%"}]
["IUOE (Operating Engineers)","L18",{"$f":"+'OPE All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$34","v":{"v":0.3276912906666666,"d":"32.77%"}},{"v":0.3276912906666666,"d":"32.77%"},{"$f":"+'OPE All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$73","v":{"v":0.3229805356190476,"d":"32.30%"}},{"v":0.3229805356190476,"d":"32.30%"},{"$f":"+'OPE All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$112","v":{"v":0.34416015771428576,"d":"34.42%"}},{"v":0.34416015771428576,"d":"34.42%"},{"$f":"+'OPE All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPE All Funds'!$B$151","v":{"v":0.3514203321904762,"d":"35.14%"}},{"v":0.3514203321904762,"d":"35.14%"}]
["IUOE (Operating Engineers)","L19",{"$f":"+'OPE All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$35","v":{"v":0.32560532290909083,"d":"32.56%"}},{"v":0.32560532290909083,"d":"32.56%"},{"$f":"+'OPE All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$74","v":{"v":0.3208246021818182,"d":"32.08%"}},{"v":0.3208246021818182,"d":"32.08%"},{"$f":"+'OPE All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$113","v":{"v":0.3423551505454545,"d":"34.24%"}},{"v":0.3423551505454545,"d":"34.24%"},{"$f":"+'OPE All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPE All Funds'!$B$152","v":{"v":0.3492853170909091,"d":"34.93%"}},{"v":0.3492853170909091,"d":"34.93%"}]
["IUOE (Operating Engineers)","L20",{"$f":"+'OPE All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$36","v":{"v":0.32370074365217383,"d":"32.37%"}},{"v":0.32370074365217383,"d":"32.37%"},{"$f":"+'OPE All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$75","v":{"v":0.3188561412173913,"d":"31.89%"}},{"v":0.3188561412173913,"d":"31.89%"},{"$f":"+'OPE All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$114","v":{"v":0.3407071005217392,"d":"34.07%"}},{"v":0.3407071005217392,"d":"34.07%"},{"$f":"+'OPE All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPE All Funds'!$B$153","v":{"v":0.34733595547826085,"d":"34.73%"}},{"v":0.34733595547826085,"d":"34.73%"}]
["IUOE (Operating Engineers)","L21",{"$f":"+'OPE All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$37","v":{"v":0.32195487933333333,"d":"32.20%"}},{"v":0.32195487933333333,"d":"32.20%"},{"$f":"+'OPE All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$76","v":{"v":0.31705171866666665,"d":"31.71%"}},{"v":0.31705171866666665,"d":"31.71%"},{"$f":"+'OPE All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$115","v":{"v":0.33919638800000007,"d":"33.92%"}},{"v":0.33919638800000007,"d":"33.92%"},{"$f":"+'OPE All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPE All Funds'!$B$154","v":{"v":0.34554904066666664,"d":"34.55%"}},{"v":0.34554904066666664,"d":"34.55%"}]
["IUOE (Operating Engineers)","L22",{"$f":"+'OPE All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$38","v":{"v":0.32034868416,"d":"32.03%"}},{"v":0.32034868416,"d":"32.03%"},{"$f":"+'OPE All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$77","v":{"v":0.31539164991999996,"d":"31.54%"}},{"v":0.31539164991999996,"d":"31.54%"},{"$f":"+'OPE All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$116","v":{"v":0.33780653248000003,"d":"33.78%"}},{"v":0.33780653248000003,"d":"33.78%"},{"$f":"+'OPE All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPE All Funds'!$B$155","v":{"v":0.34390507904,"d":"34.39%"}},{"v":0.34390507904,"d":"34.39%"}]
["IUOE (Operating Engineers)","L23",{"$f":"+'OPE All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$39","v":{"v":0.3188660424615385,"d":"31.89%"}},{"v":0.3188660424615385,"d":"31.89%"},{"$f":"+'OPE All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$78","v":{"v":0.3138592787692307,"d":"31.39%"}},{"v":0.3138592787692307,"d":"31.39%"},{"$f":"+'OPE All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$117","v":{"v":0.336523588923077,"d":"33.65%"}},{"v":0.336523588923077,"d":"33.65%"},{"$f":"+'OPE All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPE All Funds'!$B$156","v":{"v":0.34238757599999997,"d":"34.24%"}},{"v":0.34238757599999997,"d":"34.24%"}]
["IUOE (Operating Engineers)","L24",{"$f":"+'OPE All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$40","v":{"v":0.3174932260740741,"d":"31.75%"}},{"v":0.3174932260740741,"d":"31.75%"},{"$f":"+'OPE All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$79","v":{"v":0.3124404165925926,"d":"31.24%"}},{"v":0.3124404165925926,"d":"31.24%"},{"$f":"+'OPE All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$118","v":{"v":0.33533567822222227,"d":"33.53%"}},{"v":0.33533567822222227,"d":"33.53%"},{"$f":"+'OPE All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPE All Funds'!$B$157","v":{"v":0.34098248059259256,"d":"34.10%"}},{"v":0.34098248059259256,"d":"34.10%"}]
["IUOE (Operating Engineers)","L25",{"$f":"+'OPE All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$41","v":{"v":0.31621846800000003,"d":"31.62%"}},{"v":0.31621846800000003,"d":"31.62%"},{"$f":"+'OPE All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$80","v":{"v":0.3111229017142857,"d":"31.11%"}},{"v":0.3111229017142857,"d":"31.11%"},{"$f":"+'OPE All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$119","v":{"v":0.3342326182857143,"d":"33.42%"}},{"v":0.3342326182857143,"d":"33.42%"},{"$f":"+'OPE All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPE All Funds'!$B$158","v":{"v":0.33967774914285714,"d":"33.97%"}},{"v":0.33967774914285714,"d":"33.97%"}]
["IUOE (Operating Engineers)","L26",{"$f":"+'OPE All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$42","v":{"v":0.31503162427586207,"d":"31.50%"}},{"v":0.31503162427586207,"d":"31.50%"},{"$f":"+'OPE All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$81","v":{"v":0.3098962499310345,"d":"30.99%"}},{"v":0.3098962499310345,"d":"30.99%"},{"$f":"+'OPE All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$120","v":{"v":0.3332056314482759,"d":"33.32%"}},{"v":0.3332056314482759,"d":"33.32%"},{"$f":"+'OPE All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPE All Funds'!$B$159","v":{"v":0.3384629991724138,"d":"33.85%"}},{"v":0.3384629991724138,"d":"33.85%"}]
["IUOE (Operating Engineers)","L27",{"$f":"+'OPE All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$43","v":{"v":0.31392390346666665,"d":"31.39%"}},{"v":0.31392390346666665,"d":"31.39%"},{"$f":"+'OPE All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$82","v":{"v":0.3087513749333333,"d":"30.88%"}},{"v":0.3087513749333333,"d":"30.88%"},{"$f":"+'OPE All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$121","v":{"v":0.33224711040000005,"d":"33.22%"}},{"v":0.33224711040000005,"d":"33.22%"},{"$f":"+'OPE All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPE All Funds'!$B$160","v":{"v":0.3373292325333333,"d":"33.73%"}},{"v":0.3373292325333333,"d":"33.73%"}]
["IUOE (Operating Engineers)","L28",{"$f":"+'OPE All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$44","v":{"v":0.31288764851612905,"d":"31.29%"}},{"v":0.31288764851612905,"d":"31.29%"},{"$f":"+'OPE All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$83","v":{"v":0.3076803628387097,"d":"30.77%"}},{"v":0.3076803628387097,"d":"30.77%"},{"$f":"+'OPE All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$122","v":{"v":0.3313504294193549,"d":"33.14%"}},{"v":0.3313504294193549,"d":"33.14%"},{"$f":"+'OPE All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPE All Funds'!$B$161","v":{"v":0.3362686121290323,"d":"33.63%"}},{"v":0.3362686121290323,"d":"33.63%"}]
["IUOE (Operating Engineers)","L29",{"$f":"+'OPE All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$45","v":{"v":0.3119161595,"d":"31.19%"}},{"v":0.3119161595,"d":"31.19%"},{"$f":"+'OPE All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$84","v":{"v":0.306676289,"d":"30.67%"}},{"v":0.306676289,"d":"30.67%"},{"$f":"+'OPE All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$123","v":{"v":0.33050979100000005,"d":"33.05%"}},{"v":0.33050979100000005,"d":"33.05%"},{"$f":"+'OPE All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPE All Funds'!$B$162","v":{"v":0.3352742805,"d":"33.53%"}},{"v":0.3352742805,"d":"33.53%"}]
["IUOE (Operating Engineers)","L30",{"$f":"+'OPE All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$46","v":{"v":0.30567173648484847,"d":"30.57%"}},{"v":0.30567173648484847,"d":"30.57%"},{"$f":"+'OPE All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$85","v":{"v":0.305468462060606,"d":"30.55%"}},{"v":0.305468462060606,"d":"30.55%"},{"$f":"+'OPE All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$124","v":{"v":0.3297201003636364,"d":"32.97%"}},{"v":0.3297201003636364,"d":"32.97%"},{"$f":"+'OPE All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPE All Funds'!$B$163","v":{"v":0.33434021139393943,"d":"33.43%"}},{"v":0.33434021139393943,"d":"33.43%"}]
["IUOE (Operating Engineers)","L31",{"$f":"+'OPE All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$47","v":{"v":0.29854903835294117,"d":"29.85%"}},{"v":0.29854903835294117,"d":"29.85%"},{"$f":"+'OPE All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$86","v":{"v":0.2981679190588235,"d":"29.82%"}},{"v":0.2981679190588235,"d":"29.82%"},{"$f":"+'OPE All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$125","v":{"v":0.32694109741176475,"d":"32.69%"}},{"v":0.32694109741176475,"d":"32.69%"},{"$f":"+'OPE All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPE All Funds'!$B$164","v":{"v":0.3334610875294118,"d":"33.35%"}},{"v":0.3334610875294118,"d":"33.35%"}]
["IUOE (Operating Engineers)","L32",{"$f":"+'OPE All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$48","v":{"v":0.2918333515428571,"d":"29.18%"}},{"v":0.2918333515428571,"d":"29.18%"},{"$f":"+'OPE All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$87","v":{"v":0.29128454994285713,"d":"29.13%"}},{"v":0.29128454994285713,"d":"29.13%"},{"$f":"+'OPE All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$126","v":{"v":0.3192356374857143,"d":"31.92%"}},{"v":0.3192356374857143,"d":"31.92%"},{"$f":"+'OPE All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPE All Funds'!$B$165","v":{"v":0.32895951360000003,"d":"32.90%"}},{"v":0.32895951360000003,"d":"32.90%"}]
["IUOE (Operating Engineers)","L33",{"$f":"+'OPE All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$49","v":{"v":0.28549075844444444,"d":"28.55%"}},{"v":0.28549075844444444,"d":"28.55%"},{"$f":"+'OPE All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$88","v":{"v":0.2847835902222222,"d":"28.48%"}},{"v":0.2847835902222222,"d":"28.48%"},{"$f":"+'OPE All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$127","v":{"v":0.3119582586666667,"d":"31.20%"}},{"v":0.3119582586666667,"d":"31.20%"},{"$f":"+'OPE All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPE All Funds'!$B$166","v":{"v":0.3214120271111111,"d":"32.14%"}},{"v":0.3214120271111111,"d":"32.14%"}]
["IUOE (Operating Engineers)","L34",{"$f":"+'OPE All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$50","v":{"v":0.2794910082162162,"d":"27.95%"}},{"v":0.2794910082162162,"d":"27.95%"},{"$f":"+'OPE All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$89","v":{"v":0.2786340337297297,"d":"27.86%"}},{"v":0.2786340337297297,"d":"27.86%"},{"$f":"+'OPE All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$128","v":{"v":0.3050742516756757,"d":"30.51%"}},{"v":0.3050742516756757,"d":"30.51%"},{"$f":"+'OPE All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPE All Funds'!$B$167","v":{"v":0.3142725128648649,"d":"31.43%"}},{"v":0.3142725128648649,"d":"31.43%"}]
["IUOE (Operating Engineers)","L35",{"$f":"+'OPE All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$51","v":{"v":0.27380703431578945,"d":"27.38%"}},{"v":0.27380703431578945,"d":"27.38%"},{"$f":"+'OPE All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$90","v":{"v":0.2728081381052631,"d":"27.28%"}},{"v":0.2728081381052631,"d":"27.28%"},{"$f":"+'OPE All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$129","v":{"v":0.2985525608421053,"d":"29.86%"}},{"v":0.2985525608421053,"d":"29.86%"},{"$f":"+'OPE All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPE All Funds'!$B$168","v":{"v":0.3075087625263158,"d":"30.75%"}},{"v":0.3075087625263158,"d":"30.75%"}]
["IUOE (Operating Engineers)","L36",{"$f":"+'OPE All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$52","v":{"v":0.26841454625641026,"d":"26.84%"}},{"v":0.26841454625641026,"d":"26.84%"},{"$f":"+'OPE All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$91","v":{"v":0.26728100635897434,"d":"26.73%"}},{"v":0.26728100635897434,"d":"26.73%"},{"$f":"+'OPE All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$130","v":{"v":0.2923653156923077,"d":"29.24%"}},{"v":0.2923653156923077,"d":"29.24%"},{"$f":"+'OPE All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPE All Funds'!$B$169","v":{"v":0.3010918711794872,"d":"30.11%"}},{"v":0.3010918711794872,"d":"30.11%"}]
["IUOE (Operating Engineers)","L37",{"$f":"+'OPE All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$53","v":{"v":0.26329168259999997,"d":"26.33%"}},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+'OPE All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$92","v":{"v":0.26203023119999996,"d":"26.20%"}},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+'OPE All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$131","v":{"v":0.2864874328,"d":"28.65%"}},{"v":0.2864874328,"d":"28.65%"},{"$f":"+'OPE All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPE All Funds'!$B$170","v":{"v":0.2949958244,"d":"29.50%"}},{"v":0.2949958244,"d":"29.50%"}]
["IUOE (Operating Engineers)","L38",{"$f":"+C719","v":{"v":200000,"d":"200,000"}},{"$f":"+D719","v":{"v":0.26329168259999997,"d":"26.33%"}},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+F719","v":{"v":200000,"d":"200,000"}},{"$f":"+G719","v":{"v":0.26203023119999996,"d":"26.20%"}},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+I719","v":{"v":200000,"d":"200,000"}},{"$f":"+J719","v":{"v":0.2864874328,"d":"28.65%"}},{"v":0.2864874328,"d":"28.65%"},{"$f":"+L719","v":{"v":200000,"d":"200,000"}},{"$f":"+M719","v":{"v":0.2949958244,"d":"29.50%"}},{"v":0.2949958244,"d":"29.50%"}]
["IUOE (Operating Engineers)","L39",{"$f":"+C720","v":{"v":200000,"d":"200,000"}},{"v":0.26329168259999997,"d":"26.33%"},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+F720","v":{"v":200000,"d":"200,000"}},{"v":0.26203023119999996,"d":"26.20%"},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+I720","v":{"v":200000,"d":"200,000"}},{"v":0.2864874328,"d":"28.65%"},{"v":0.2864874328,"d":"28.65%"},{"$f":"+L720","v":{"v":200000,"d":"200,000"}},{"v":0.2949958244,"d":"29.50%"},{"v":0.2949958244,"d":"29.50%"}]
["IUOE (Operating Engineers)","L40",{"$f":"+C721","v":{"v":200000,"d":"200,000"}},{"v":0.26329168259999997,"d":"26.33%"},{"v":0.26329168259999997,"d":"26.33%"},{"$f":"+F721","v":{"v":200000,"d":"200,000"}},{"v":0.26203023119999996,"d":"26.20%"},{"v":0.26203023119999996,"d":"26.20%"},{"$f":"+I721","v":{"v":200000,"d":"200,000"}},{"v":0.2864874328,"d":"28.65%"},{"v":0.2864874328,"d":"28.65%"},{"$f":"+L721","v":{"v":200000,"d":"200,000"}},{"v":0.2949958244,"d":"29.50%"},{"v":0.2949958244,"d":"29.50%"}]
["Operations & Maintenace (O&M)","L1",{"$f":"+'OPM All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$17","v":{"v":0.3958247615,"d":"39.58%"}},{"$f":"+D723","v":{"v":0.3958247615,"d":"39.58%"}},{"$f":"+'OPM All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$56","v":{"v":0.3824143948,"d":"38.24%"}},{"$f":"+G723","v":{"v":0.3824143948,"d":"38.24%"}},{"$f":"+'OPM All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$95","v":{"v":0.39713864595,"d":"39.71%"}},{"$f":"+J723","v":{"v":0.39713864595,"d":"39.71%"}},{"$f":"+'OPM All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'OPM All Funds'!$B$134","v":{"v":0.41168150895,"d":"41.17%"}},{"$f":"+M723","v":{"v":0.41168150895,"d":"41.17%"}}]
["Operations & Maintenace (O&M)","L2",{"$f":"+'OPM All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$18","v":{"v":0.37410363320000006,"d":"37.41%"}},{"$f":"+D724","v":{"v":0.37410363320000006,"d":"37.41%"}},{"$f":"+'OPM All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$57","v":{"v":0.35987533984000003,"d":"35.99%"}},{"$f":"+G724","v":{"v":0.35987533984000003,"d":"35.99%"}},{"$f":"+'OPM All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$96","v":{"v":0.37362674076,"d":"37.36%"}},{"$f":"+J724","v":{"v":0.37362674076,"d":"37.36%"}},{"$f":"+'OPM All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'OPM All Funds'!$B$135","v":{"v":0.38726103116,"d":"38.73%"}},{"$f":"+M724","v":{"v":0.38726103116,"d":"38.73%"}}]
["Operations & Maintenace (O&M)","L3",{"$f":"+'OPM All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$19","v":{"v":0.359622881,"d":"35.96%"}},{"v":0.359622881,"d":"35.96%"},{"$f":"+'OPM All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$58","v":{"v":0.3448493032,"d":"34.48%"}},{"v":0.3448493032,"d":"34.48%"},{"$f":"+'OPM All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$97","v":{"v":0.35795213730000003,"d":"35.80%"}},{"v":0.35795213730000003,"d":"35.80%"},{"$f":"+'OPM All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'OPM All Funds'!$B$136","v":{"v":0.3709807126333333,"d":"37.10%"}},{"v":0.3709807126333333,"d":"37.10%"}]
["Operations & Maintenace (O&M)","L4",{"$f":"+'OPM All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$20","v":{"v":0.34927948657142854,"d":"34.93%"}},{"v":0.34927948657142854,"d":"34.93%"},{"$f":"+'OPM All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$59","v":{"v":0.3341164198857143,"d":"33.41%"}},{"v":0.3341164198857143,"d":"33.41%"},{"$f":"+'OPM All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$98","v":{"v":0.34675599197142865,"d":"34.68%"}},{"v":0.34675599197142865,"d":"34.68%"},{"$f":"+'OPM All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'OPM All Funds'!$B$137","v":{"v":0.35935191368571434,"d":"35.94%"}},{"v":0.35935191368571434,"d":"35.94%"}]
["Operations & Maintenace (O&M)","L5",{"$f":"+'OPM All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$21","v":{"v":0.34152194075000003,"d":"34.15%"}},{"v":0.34152194075000003,"d":"34.15%"},{"$f":"+'OPM All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$60","v":{"v":0.3260667574000001,"d":"32.61%"}},{"v":0.3260667574000001,"d":"32.61%"},{"$f":"+'OPM All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$99","v":{"v":0.33835888297500005,"d":"33.84%"}},{"v":0.33835888297500005,"d":"33.84%"},{"$f":"+'OPM All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'OPM All Funds'!$B$138","v":{"v":0.35063031447500004,"d":"35.06%"}},{"v":0.35063031447500004,"d":"35.06%"}]
["Operations & Maintenace (O&M)","L6",{"$f":"+'OPM All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$22","v":{"v":0.33548829399999996,"d":"33.55%"}},{"v":0.33548829399999996,"d":"33.55%"},{"$f":"+'OPM All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$61","v":{"v":0.31980590880000004,"d":"31.98%"}},{"v":0.31980590880000004,"d":"31.98%"},{"$f":"+'OPM All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$100","v":{"v":0.3318277982,"d":"33.18%"}},{"v":0.3318277982,"d":"33.18%"},{"$f":"+'OPM All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'OPM All Funds'!$B$139","v":{"v":0.34384684842222224,"d":"34.38%"}},{"v":0.34384684842222224,"d":"34.38%"}]
["Operations & Maintenace (O&M)","L7",{"$f":"+'OPM All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$23","v":{"v":0.33066137659999995,"d":"33.07%"}},{"v":0.33066137659999995,"d":"33.07%"},{"$f":"+'OPM All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$62","v":{"v":0.31479722992,"d":"31.48%"}},{"v":0.31479722992,"d":"31.48%"},{"$f":"+'OPM All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$101","v":{"v":0.32660293038,"d":"32.66%"}},{"v":0.32660293038,"d":"32.66%"},{"$f":"+'OPM All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'OPM All Funds'!$B$140","v":{"v":0.33842007558000003,"d":"33.84%"}},{"v":0.33842007558000003,"d":"33.84%"}]
["Operations & Maintenace (O&M)","L8",{"$f":"+'OPM All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$24","v":{"v":0.32484175181818176,"d":"32.48%"}},{"v":0.32484175181818176,"d":"32.48%"},{"$f":"+'OPM All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$63","v":{"v":0.30941254792727274,"d":"30.94%"}},{"v":0.30941254792727274,"d":"30.94%"},{"$f":"+'OPM All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$102","v":{"v":0.3216181505272728,"d":"32.16%"}},{"v":0.3216181505272728,"d":"32.16%"},{"$f":"+'OPM All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'OPM All Funds'!$B$141","v":{"v":0.33384688470909096,"d":"33.38%"}},{"v":0.33384688470909096,"d":"33.38%"}]
["Operations & Maintenace (O&M)","L9",{"$f":"+'OPM All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$25","v":{"v":0.3193579991666667,"d":"31.94%"}},{"v":0.3193579991666667,"d":"31.94%"},{"$f":"+'OPM All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$64","v":{"v":0.3038318289333334,"d":"30.38%"}},{"v":0.3038318289333334,"d":"30.38%"},{"$f":"+'OPM All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$103","v":{"v":0.31654011465,"d":"31.65%"}},{"v":0.31654011465,"d":"31.65%"},{"$f":"+'OPM All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'OPM All Funds'!$B$142","v":{"v":0.3281445709833334,"d":"32.81%"}},{"v":0.3281445709833334,"d":"32.81%"}]
["Operations & Maintenace (O&M)","L10",{"$f":"+'OPM All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$26","v":{"v":0.3147179007692308,"d":"31.47%"}},{"v":0.3147179007692308,"d":"31.47%"},{"$f":"+'OPM All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$65","v":{"v":0.29903989747692306,"d":"29.90%"}},{"v":0.29903989747692306,"d":"29.90%"},{"$f":"+'OPM All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$104","v":{"v":0.3126667766,"d":"31.27%"}},{"v":0.3126667766,"d":"31.27%"},{"$f":"+'OPM All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'OPM All Funds'!$B$143","v":{"v":0.3233785824461539,"d":"32.34%"}},{"v":0.3233785824461539,"d":"32.34%"}]
["Operations & Maintenace (O&M)","L11",{"$f":"+'OPM All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$27","v":{"v":0.31074067357142854,"d":"31.07%"}},{"v":0.31074067357142854,"d":"31.07%"},{"$f":"+'OPM All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$66","v":{"v":0.29493252765714284,"d":"29.49%"}},{"v":0.29493252765714284,"d":"29.49%"},{"$f":"+'OPM All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$105","v":{"v":0.3093467725571428,"d":"30.93%"}},{"v":0.3093467725571428,"d":"30.93%"},{"$f":"+'OPM All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'OPM All Funds'!$B$144","v":{"v":0.3192934494142857,"d":"31.93%"}},{"v":0.3192934494142857,"d":"31.93%"}]
["Operations & Maintenace (O&M)","L12",{"$f":"+'OPM All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$28","v":{"v":0.3072937433333333,"d":"30.73%"}},{"v":0.3072937433333333,"d":"30.73%"},{"$f":"+'OPM All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$67","v":{"v":0.29137280714666663,"d":"29.14%"}},{"v":0.29137280714666663,"d":"29.14%"},{"$f":"+'OPM All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$106","v":{"v":0.30646943572,"d":"30.65%"}},{"v":0.30646943572,"d":"30.65%"},{"$f":"+'OPM All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'OPM All Funds'!$B$145","v":{"v":0.3157530007866667,"d":"31.58%"}},{"v":0.3157530007866667,"d":"31.58%"}]
["Operations & Maintenace (O&M)","L13",{"$f":"+'OPM All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$29","v":{"v":0.304277679375,"d":"30.43%"}},{"v":0.304277679375,"d":"30.43%"},{"$f":"+'OPM All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$68","v":{"v":0.28825805169999996,"d":"28.83%"}},{"v":0.28825805169999996,"d":"28.83%"},{"$f":"+'OPM All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$107","v":{"v":0.3039517659875,"d":"30.40%"}},{"v":0.3039517659875,"d":"30.40%"},{"$f":"+'OPM All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'OPM All Funds'!$B$146","v":{"v":0.31265510823750003,"d":"31.27%"}},{"v":0.31265510823750003,"d":"31.27%"}]
["Operations & Maintenace (O&M)","L14",{"$f":"+'OPM All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$30","v":{"v":0.3016164464705882,"d":"30.16%"}},{"v":0.3016164464705882,"d":"30.16%"},{"$f":"+'OPM All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$69","v":{"v":0.2855097380705882,"d":"28.55%"}},{"v":0.2855097380705882,"d":"28.55%"},{"$f":"+'OPM All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$108","v":{"v":0.30173029269411766,"d":"30.17%"}},{"v":0.30173029269411766,"d":"30.17%"},{"$f":"+'OPM All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'OPM All Funds'!$B$147","v":{"v":0.3099216736352941,"d":"30.99%"}},{"v":0.3099216736352941,"d":"30.99%"}]
["Operations & Maintenace (O&M)","L15",{"$f":"+'OPM All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$31","v":{"v":0.2991709061111111,"d":"29.92%"}},{"v":0.2991709061111111,"d":"29.92%"},{"$f":"+'OPM All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$70","v":{"v":0.28306679262222223,"d":"28.31%"}},{"v":0.28306679262222223,"d":"28.31%"},{"$f":"+'OPM All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$109","v":{"v":0.2997556497666667,"d":"29.98%"}},{"v":0.2997556497666667,"d":"29.98%"},{"$f":"+'OPM All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'OPM All Funds'!$B$148","v":{"v":0.3074919539888889,"d":"30.75%"}},{"v":0.3074919539888889,"d":"30.75%"}]
["Operations & Maintenace (O&M)","L16",{"$f":"+'OPM All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$32","v":{"v":0.2968691068421052,"d":"29.69%"}},{"v":0.2968691068421052,"d":"29.69%"},{"$f":"+'OPM All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$71","v":{"v":0.2807256309052631,"d":"28.07%"}},{"v":0.2807256309052631,"d":"28.07%"},{"$f":"+'OPM All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$110","v":{"v":0.29794717977894736,"d":"29.79%"}},{"v":0.29794717977894736,"d":"29.79%"},{"$f":"+'OPM All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'OPM All Funds'!$B$149","v":{"v":0.30531799430526313,"d":"30.53%"}},{"v":0.30531799430526313,"d":"30.53%"}]
["Operations & Maintenace (O&M)","L17",{"$f":"+'OPM All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$33","v":{"v":0.29479748749999996,"d":"29.48%"}},{"v":0.29479748749999996,"d":"29.48%"},{"$f":"+'OPM All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$72","v":{"v":0.27858618535999996,"d":"27.86%"}},{"v":0.27858618535999996,"d":"27.86%"},{"$f":"+'OPM All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$111","v":{"v":0.29617915678999995,"d":"29.62%"}},{"v":0.29617915678999995,"d":"29.62%"},{"$f":"+'OPM All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'OPM All Funds'!$B$150","v":{"v":0.30325343059,"d":"30.33%"}},{"v":0.30325343059,"d":"30.33%"}]
["Operations & Maintenace (O&M)","L18",{"$f":"+'OPM All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$34","v":{"v":0.2928571309523809,"d":"29.29%"}},{"v":0.2928571309523809,"d":"29.29%"},{"$f":"+'OPM All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$73","v":{"v":0.276584462247619,"d":"27.66%"}},{"v":0.276584462247619,"d":"27.66%"},{"$f":"+'OPM All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$112","v":{"v":0.29451348265714283,"d":"29.45%"}},{"v":0.29451348265714283,"d":"29.45%"},{"$f":"+'OPM All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'OPM All Funds'!$B$151","v":{"v":0.30125088627619045,"d":"30.13%"}},{"v":0.30125088627619045,"d":"30.13%"}]
["Operations & Maintenace (O&M)","L19",{"$f":"+'OPM All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$35","v":{"v":0.29109317045454536,"d":"29.11%"}},{"v":0.29109317045454536,"d":"29.11%"},{"$f":"+'OPM All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$74","v":{"v":0.27476471396363633,"d":"27.48%"}},{"v":0.27476471396363633,"d":"27.48%"},{"$f":"+'OPM All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$113","v":{"v":0.29299923344545453,"d":"29.30%"}},{"v":0.29299923344545453,"d":"29.30%"},{"$f":"+'OPM All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'OPM All Funds'!$B$152","v":{"v":0.29943039144545447,"d":"29.94%"}},{"v":0.29943039144545447,"d":"29.94%"}]
["Operations & Maintenace (O&M)","L20",{"$f":"+'OPM All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$36","v":{"v":0.2894825978260869,"d":"28.95%"}},{"v":0.2894825978260869,"d":"28.95%"},{"$f":"+'OPM All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$75","v":{"v":0.27310320466086957,"d":"27.31%"}},{"v":0.27310320466086957,"d":"27.31%"},{"$f":"+'OPM All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$114","v":{"v":0.29161665807826087,"d":"29.16%"}},{"v":0.29161665807826087,"d":"29.16%"},{"$f":"+'OPM All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'OPM All Funds'!$B$153","v":{"v":0.2977682005130435,"d":"29.78%"}},{"v":0.2977682005130435,"d":"29.78%"}]
["Operations & Maintenace (O&M)","L21",{"$f":"+'OPM All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$37","v":{"v":0.28800623958333327,"d":"28.80%"}},{"v":0.28800623958333327,"d":"28.80%"},{"$f":"+'OPM All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$76","v":{"v":0.27158015446666667,"d":"27.16%"}},{"v":0.27158015446666667,"d":"27.16%"},{"$f":"+'OPM All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$115","v":{"v":0.290349297325,"d":"29.03%"}},{"v":0.290349297325,"d":"29.03%"},{"$f":"+'OPM All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'OPM All Funds'!$B$154","v":{"v":0.29624452549166663,"d":"29.62%"}},{"v":0.29624452549166663,"d":"29.62%"}]
["Operations & Maintenace (O&M)","L22",{"$f":"+'OPM All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$38","v":{"v":0.28664798999999996,"d":"28.66%"}},{"v":0.28664798999999996,"d":"28.66%"},{"$f":"+'OPM All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$77","v":{"v":0.27017894828799993,"d":"27.02%"}},{"v":0.27017894828799993,"d":"27.02%"},{"$f":"+'OPM All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$116","v":{"v":0.289183325432,"d":"28.92%"}},{"v":0.289183325432,"d":"28.92%"},{"$f":"+'OPM All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'OPM All Funds'!$B$155","v":{"v":0.294842744472,"d":"29.48%"}},{"v":0.294842744472,"d":"29.48%"}]
["Operations & Maintenace (O&M)","L23",{"$f":"+'OPM All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$39","v":{"v":0.28539422115384616,"d":"28.54%"}},{"v":0.28539422115384616,"d":"28.54%"},{"$f":"+'OPM All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$78","v":{"v":0.2688855272,"d":"26.89%"}},{"v":0.2688855272,"d":"26.89%"},{"$f":"+'OPM All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$117","v":{"v":0.28810704368461537,"d":"28.81%"}},{"v":0.28810704368461537,"d":"28.81%"},{"$f":"+'OPM All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'OPM All Funds'!$B$156","v":{"v":0.29354879276153845,"d":"29.35%"}},{"v":0.29354879276153845,"d":"29.35%"}]
["Operations & Maintenace (O&M)","L24",{"$f":"+'OPM All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$40","v":{"v":0.2842333240740741,"d":"28.42%"}},{"v":0.2842333240740741,"d":"28.42%"},{"$f":"+'OPM All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$79","v":{"v":0.26768791508148143,"d":"26.77%"}},{"v":0.26768791508148143,"d":"26.77%"},{"$f":"+'OPM All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$118","v":{"v":0.2871104865111111,"d":"28.71%"}},{"v":0.2871104865111111,"d":"28.71%"},{"$f":"+'OPM All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'OPM All Funds'!$B$157","v":{"v":0.2923506893259259,"d":"29.24%"}},{"v":0.2923506893259259,"d":"29.24%"}]
["Operations & Maintenace (O&M)","L25",{"$f":"+'OPM All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$41","v":{"v":0.28315534821428573,"d":"28.32%"}},{"v":0.28315534821428573,"d":"28.32%"},{"$f":"+'OPM All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$80","v":{"v":0.26657584668571427,"d":"26.66%"}},{"v":0.26657584668571427,"d":"26.66%"},{"$f":"+'OPM All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$119","v":{"v":0.2861851119928571,"d":"28.62%"}},{"v":0.2861851119928571,"d":"28.62%"},{"$f":"+'OPM All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'OPM All Funds'!$B$158","v":{"v":0.29123816470714287,"d":"29.12%"}},{"v":0.29123816470714287,"d":"29.12%"}]
["Operations & Maintenace (O&M)","L26",{"$f":"+'OPM All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$42","v":{"v":0.2821517155172414,"d":"28.22%"}},{"v":0.2821517155172414,"d":"28.22%"},{"$f":"+'OPM All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$81","v":{"v":0.2655404726620689,"d":"26.55%"}},{"v":0.2655404726620689,"d":"26.55%"},{"$f":"+'OPM All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$120","v":{"v":0.2853235564068965,"d":"28.53%"}},{"v":0.2853235564068965,"d":"28.53%"},{"$f":"+'OPM All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'OPM All Funds'!$B$159","v":{"v":0.29020236592413795,"d":"29.02%"}},{"v":0.29020236592413795,"d":"29.02%"}]
["Operations & Maintenace (O&M)","L27",{"$f":"+'OPM All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$43","v":{"v":0.28121499166666664,"d":"28.12%"}},{"v":0.28121499166666664,"d":"28.12%"},{"$f":"+'OPM All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$82","v":{"v":0.2645741235733333,"d":"26.46%"}},{"v":0.2645741235733333,"d":"26.46%"},{"$f":"+'OPM All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$121","v":{"v":0.28451943785999995,"d":"28.45%"}},{"v":0.28451943785999995,"d":"28.45%"},{"$f":"+'OPM All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'OPM All Funds'!$B$160","v":{"v":0.28923562039333334,"d":"28.92%"}},{"v":0.28923562039333334,"d":"28.92%"}]
["Operations & Maintenace (O&M)","L28",{"$f":"+'OPM All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$44","v":{"v":0.2803387016129032,"d":"28.03%"}},{"v":0.2803387016129032,"d":"28.03%"},{"$f":"+'OPM All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$83","v":{"v":0.26367011958709674,"d":"26.37%"}},{"v":0.26367011958709674,"d":"26.37%"},{"$f":"+'OPM All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$122","v":{"v":0.2837671979290322,"d":"28.38%"}},{"v":0.2837671979290322,"d":"28.38%"},{"$f":"+'OPM All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'OPM All Funds'!$B$161","v":{"v":0.28833124554193545,"d":"28.83%"}},{"v":0.28833124554193545,"d":"28.83%"}]
["Operations & Maintenace (O&M)","L29",{"$f":"+'OPM All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$45","v":{"v":0.27951717968749995,"d":"27.95%"}},{"v":0.27951717968749995,"d":"27.95%"},{"$f":"+'OPM All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$84","v":{"v":0.26282261584999994,"d":"26.28%"}},{"v":0.26282261584999994,"d":"26.28%"},{"$f":"+'OPM All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$123","v":{"v":0.28306197299374997,"d":"28.31%"}},{"v":0.28306197299374997,"d":"28.31%"},{"$f":"+'OPM All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'OPM All Funds'!$B$162","v":{"v":0.28748339411875,"d":"28.75%"}},{"v":0.28748339411875,"d":"28.75%"}]
["Operations & Maintenace (O&M)","L30",{"$f":"+'OPM All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$46","v":{"v":0.27442113484848485,"d":"27.44%"}},{"v":0.27442113484848485,"d":"27.44%"},{"$f":"+'OPM All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$85","v":{"v":0.2618118699151515,"d":"26.18%"}},{"v":0.2618118699151515,"d":"26.18%"},{"$f":"+'OPM All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$124","v":{"v":0.2823994889636363,"d":"28.24%"}},{"v":0.2823994889636363,"d":"28.24%"},{"$f":"+'OPM All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'OPM All Funds'!$B$163","v":{"v":0.286686927630303,"d":"28.67%"}},{"v":0.286686927630303,"d":"28.67%"}]
["Operations & Maintenace (O&M)","L31",{"$f":"+'OPM All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$47","v":{"v":0.26861463088235293,"d":"26.86%"}},{"v":0.26861463088235293,"d":"26.86%"},{"$f":"+'OPM All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$86","v":{"v":0.25586152079999996,"d":"25.59%"}},{"v":0.25586152079999996,"d":"25.59%"},{"$f":"+'OPM All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$125","v":{"v":0.28011491575882347,"d":"28.01%"}},{"v":0.28011491575882347,"d":"28.01%"},{"$f":"+'OPM All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'OPM All Funds'!$B$164","v":{"v":0.2859373121117647,"d":"28.59%"}},{"v":0.2859373121117647,"d":"28.59%"}]
["Operations & Maintenace (O&M)","L32",{"$f":"+'OPM All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$48","v":{"v":0.2631399271428571,"d":"26.31%"}},{"v":0.2631399271428571,"d":"26.31%"},{"$f":"+'OPM All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$87","v":{"v":0.25025119163428566,"d":"25.03%"}},{"v":0.25025119163428566,"d":"25.03%"},{"$f":"+'OPM All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$126","v":{"v":0.27381163245142853,"d":"27.38%"}},{"v":0.27381163245142853,"d":"27.38%"},{"$f":"+'OPM All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'OPM All Funds'!$B$165","v":{"v":0.2822338460514286,"d":"28.22%"}},{"v":0.2822338460514286,"d":"28.22%"}]
["Operations & Maintenace (O&M)","L33",{"$f":"+'OPM All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$49","v":{"v":0.2579693736111111,"d":"25.80%"}},{"v":0.2579693736111111,"d":"25.80%"},{"$f":"+'OPM All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$88","v":{"v":0.24495254742222217,"d":"24.50%"}},{"v":0.24495254742222217,"d":"24.50%"},{"$f":"+'OPM All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$127","v":{"v":0.26785853154999995,"d":"26.79%"}},{"v":0.26785853154999995,"d":"26.79%"},{"$f":"+'OPM All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'OPM All Funds'!$B$166","v":{"v":0.2760467947722222,"d":"27.60%"}},{"v":0.2760467947722222,"d":"27.60%"}]
["Operations & Maintenace (O&M)","L34",{"$f":"+'OPM All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$50","v":{"v":0.25307830945945947,"d":"25.31%"}},{"v":0.25307830945945947,"d":"25.31%"},{"$f":"+'OPM All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$89","v":{"v":0.23994031641081076,"d":"23.99%"}},{"v":0.23994031641081076,"d":"23.99%"},{"$f":"+'OPM All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$128","v":{"v":0.26222721988648645,"d":"26.22%"}},{"v":0.26222721988648645,"d":"26.22%"},{"$f":"+'OPM All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'OPM All Funds'!$B$167","v":{"v":0.2701941786972973,"d":"27.02%"}},{"v":0.2701941786972973,"d":"27.02%"}]
["Operations & Maintenace (O&M)","L35",{"$f":"+'OPM All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$51","v":{"v":0.2484446697368421,"d":"24.84%"}},{"v":0.2484446697368421,"d":"24.84%"},{"$f":"+'OPM All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$90","v":{"v":0.2351918870315789,"d":"23.52%"}},{"v":0.2351918870315789,"d":"23.52%"},{"$f":"+'OPM All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$129","v":{"v":0.2568922930473684,"d":"25.69%"}},{"v":0.2568922930473684,"d":"25.69%"},{"$f":"+'OPM All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'OPM All Funds'!$B$168","v":{"v":0.2646495950473684,"d":"26.46%"}},{"v":0.2646495950473684,"d":"26.46%"}]
["Operations & Maintenace (O&M)","L36",{"$f":"+'OPM All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$52","v":{"v":0.24404865256410255,"d":"24.40%"}},{"v":0.24404865256410255,"d":"24.40%"},{"$f":"+'OPM All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$91","v":{"v":0.230686966851282,"d":"23.07%"}},{"v":0.230686966851282,"d":"23.07%"},{"$f":"+'OPM All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$130","v":{"v":0.25183095219999996,"d":"25.18%"}},{"v":0.25183095219999996,"d":"25.18%"},{"$f":"+'OPM All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'OPM All Funds'!$B$169","v":{"v":0.2593893490205128,"d":"25.94%"}},{"v":0.2593893490205128,"d":"25.94%"}]
["Operations & Maintenace (O&M)","L37",{"$f":"+'OPM All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$53","v":{"v":0.23987243625,"d":"23.99%"}},{"v":0.23987243625,"d":"23.99%"},{"$f":"+'OPM All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$92","v":{"v":0.22640729267999996,"d":"22.64%"}},{"v":0.22640729267999996,"d":"22.64%"},{"$f":"+'OPM All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$131","v":{"v":0.24702267839499997,"d":"24.70%"}},{"v":0.24702267839499997,"d":"24.70%"},{"$f":"+'OPM All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'OPM All Funds'!$B$170","v":{"v":0.254392115295,"d":"25.44%"}},{"v":0.254392115295,"d":"25.44%"}]
["Operations & Maintenace (O&M)","L38",{"$f":"+C759","v":{"v":200000,"d":"200,000"}},{"$f":"+D759","v":{"v":0.23987243625,"d":"23.99%"}},{"v":0.23987243625,"d":"23.99%"},{"$f":"+F759","v":{"v":200000,"d":"200,000"}},{"$f":"+G759","v":{"v":0.22640729267999996,"d":"22.64%"}},{"v":0.22640729267999996,"d":"22.64%"},{"$f":"+I759","v":{"v":200000,"d":"200,000"}},{"$f":"+J759","v":{"v":0.24702267839499997,"d":"24.70%"}},{"v":0.24702267839499997,"d":"24.70%"},{"$f":"+L759","v":{"v":200000,"d":"200,000"}},{"$f":"+M759","v":{"v":0.254392115295,"d":"25.44%"}},{"v":0.254392115295,"d":"25.44%"}]
["Operations & Maintenace (O&M)","L39",{"$f":"+C760","v":{"v":200000,"d":"200,000"}},{"v":0.23987243625,"d":"23.99%"},{"v":0.23987243625,"d":"23.99%"},{"$f":"+F760","v":{"v":200000,"d":"200,000"}},{"v":0.22640729267999996,"d":"22.64%"},{"v":0.22640729267999996,"d":"22.64%"},{"$f":"+I760","v":{"v":200000,"d":"200,000"}},{"v":0.24702267839499997,"d":"24.70%"},{"v":0.24702267839499997,"d":"24.70%"},{"$f":"+L760","v":{"v":200000,"d":"200,000"}},{"v":0.254392115295,"d":"25.44%"},{"v":0.254392115295,"d":"25.44%"}]
["Operations & Maintenace (O&M)","L40",{"v":200000,"d":"200,000"},{"v":0.23987243625,"d":"23.99%"},{"v":0.23987243625,"d":"23.99%"},{"v":200000,"d":"200,000"},{"v":0.22640729267999996,"d":"22.64%"},{"v":0.22640729267999996,"d":"22.64%"},{"v":200000,"d":"200,000"},{"v":0.24702267839499997,"d":"24.70%"},{"v":0.24702267839499997,"d":"24.70%"},{"v":200000,"d":"200,000"},{"v":0.254392115295,"d":"25.44%"},{"v":0.254392115295,"d":"25.44%"}]
["Post Doc Fellows (Non Union)","L1",{"$f":"+'PDF All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$17","v":{"v":0.19196206,"d":"19.20%"}},{"$f":"+D763","v":{"v":0.19196206,"d":"19.20%"}},{"$f":"+'PDF All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$56","v":{"v":0.19410541999999997,"d":"19.41%"}},{"$f":"+G763","v":{"v":0.19410541999999997,"d":"19.41%"}},{"$f":"+'PDF All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$95","v":{"v":0.19817324,"d":"19.82%"}},{"$f":"+J763","v":{"v":0.19817324,"d":"19.82%"}},{"$f":"+'PDF All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'PDF All Funds'!$B$134","v":{"v":0.21168716000000004,"d":"21.17%"}},{"$f":"+M763","v":{"v":0.21168716000000004,"d":"21.17%"}}]
["Post Doc Fellows (Non Union)","L2",{"$f":"+'PDF All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$18","v":{"v":0.17413900000000002,"d":"17.41%"}},{"v":0.17413900000000002,"d":"17.41%"},{"$f":"+'PDF All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$57","v":{"v":0.175603688,"d":"17.56%"}},{"v":0.175603688,"d":"17.56%"},{"$f":"+'PDF All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$96","v":{"v":0.178857944,"d":"17.89%"}},{"v":0.178857944,"d":"17.89%"},{"$f":"+'PDF All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'PDF All Funds'!$B$135","v":{"v":0.19166908,"d":"19.17%"}},{"v":0.19166908,"d":"19.17%"}]
["Post Doc Fellows (Non Union)","L3",{"$f":"+'PDF All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$19","v":{"v":0.16225696,"d":"16.23%"}},{"v":0.16225696,"d":"16.23%"},{"$f":"+'PDF All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$58","v":{"v":0.1632692,"d":"16.33%"}},{"v":0.1632692,"d":"16.33%"},{"$f":"+'PDF All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$97","v":{"v":0.16598108000000003,"d":"16.60%"}},{"v":0.16598108000000003,"d":"16.60%"},{"$f":"+'PDF All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'PDF All Funds'!$B$136","v":{"v":0.17832369333333334,"d":"17.83%"}},{"v":0.17832369333333334,"d":"17.83%"}]
["Post Doc Fellows (Non Union)","L4",{"$f":"+'PDF All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$20","v":{"v":0.15376978857142856,"d":"15.38%"}},{"v":0.15376978857142856,"d":"15.38%"},{"$f":"+'PDF All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$59","v":{"v":0.15445885142857144,"d":"15.45%"}},{"v":0.15445885142857144,"d":"15.45%"},{"$f":"+'PDF All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$98","v":{"v":0.15678332,"d":"15.68%"}},{"v":0.15678332,"d":"15.68%"},{"$f":"+'PDF All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'PDF All Funds'!$B$137","v":{"v":0.16879127428571428,"d":"16.88%"}},{"v":0.16879127428571428,"d":"16.88%"}]
["Post Doc Fellows (Non Union)","L5",{"$f":"+'PDF All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$21","v":{"v":0.14740440999999999,"d":"14.74%"}},{"v":0.14740440999999999,"d":"14.74%"},{"$f":"+'PDF All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$60","v":{"v":0.14785109,"d":"14.79%"}},{"v":0.14785109,"d":"14.79%"},{"$f":"+'PDF All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$99","v":{"v":0.14988500000000002,"d":"14.99%"}},{"v":0.14988500000000002,"d":"14.99%"},{"$f":"+'PDF All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'PDF All Funds'!$B$138","v":{"v":0.16164196,"d":"16.16%"}},{"v":0.16164196,"d":"16.16%"}]
["Post Doc Fellows (Non Union)","L6",{"$f":"+'PDF All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$22","v":{"v":0.14245356,"d":"14.25%"}},{"v":0.14245356,"d":"14.25%"},{"$f":"+'PDF All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$61","v":{"v":0.14271172,"d":"14.27%"}},{"v":0.14271172,"d":"14.27%"},{"$f":"+'PDF All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$100","v":{"v":0.14451964,"d":"14.45%"}},{"v":0.14451964,"d":"14.45%"},{"$f":"+'PDF All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'PDF All Funds'!$B$139","v":{"v":0.1560813822222222,"d":"15.61%"}},{"v":0.1560813822222222,"d":"15.61%"}]
["Post Doc Fellows (Non Union)","L7",{"$f":"+'PDF All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$23","v":{"v":0.13849288,"d":"13.85%"}},{"v":0.13849288,"d":"13.85%"},{"$f":"+'PDF All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$62","v":{"v":0.138600224,"d":"13.86%"}},{"v":0.138600224,"d":"13.86%"},{"$f":"+'PDF All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$101","v":{"v":0.140227352,"d":"14.02%"}},{"v":0.140227352,"d":"14.02%"},{"$f":"+'PDF All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'PDF All Funds'!$B$140","v":{"v":0.15163292,"d":"15.16%"}},{"v":0.15163292,"d":"15.16%"}]
["Post Doc Fellows (Non Union)","L8",{"$f":"+'PDF All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$24","v":{"v":0.13315243272727273,"d":"13.32%"}},{"v":0.13315243272727273,"d":"13.32%"},{"$f":"+'PDF All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$63","v":{"v":0.13384849090909093,"d":"13.38%"}},{"v":0.13384849090909093,"d":"13.38%"},{"$f":"+'PDF All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$102","v":{"v":0.1359498072727273,"d":"13.59%"}},{"v":0.1359498072727273,"d":"13.59%"},{"$f":"+'PDF All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'PDF All Funds'!$B$141","v":{"v":0.14784970545454545,"d":"14.78%"}},{"v":0.14784970545454545,"d":"14.78%"}]
["Post Doc Fellows (Non Union)","L9",{"$f":"+'PDF All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$25","v":{"v":0.12430862666666667,"d":"12.43%"}},{"v":0.12430862666666667,"d":"12.43%"},{"$f":"+'PDF All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$64","v":{"v":0.12583251333333334,"d":"12.58%"}},{"v":0.12583251333333334,"d":"12.58%"},{"$f":"+'PDF All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$103","v":{"v":0.12883122000000002,"d":"12.88%"}},{"v":0.12883122000000002,"d":"12.88%"},{"$f":"+'PDF All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'PDF All Funds'!$B$142","v":{"v":0.14144529333333336,"d":"14.14%"}},{"v":0.14144529333333336,"d":"14.14%"}]
["Post Doc Fellows (Non Union)","L10",{"$f":"+'PDF All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$26","v":{"v":0.11682540615384616,"d":"11.68%"}},{"v":0.11682540615384616,"d":"11.68%"},{"$f":"+'PDF All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$65","v":{"v":0.11813591692307694,"d":"11.81%"}},{"v":0.11813591692307694,"d":"11.81%"},{"$f":"+'PDF All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$104","v":{"v":0.12090395384615386,"d":"12.09%"}},{"v":0.12090395384615386,"d":"12.09%"},{"$f":"+'PDF All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'PDF All Funds'!$B$143","v":{"v":0.13254771384615388,"d":"13.25%"}},{"v":0.13254771384615388,"d":"13.25%"}]
["Post Doc Fellows (Non Union)","L11",{"$f":"+'PDF All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$27","v":{"v":0.11041121714285715,"d":"11.04%"}},{"v":0.11041121714285715,"d":"11.04%"},{"$f":"+'PDF All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$66","v":{"v":0.11153883428571429,"d":"11.15%"}},{"v":0.11153883428571429,"d":"11.15%"},{"$f":"+'PDF All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$105","v":{"v":0.1141091542857143,"d":"11.41%"}},{"v":0.1141091542857143,"d":"11.41%"},{"$f":"+'PDF All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'PDF All Funds'!$B$144","v":{"v":0.12492121714285716,"d":"12.49%"}},{"v":0.12492121714285716,"d":"12.49%"}]
["Post Doc Fellows (Non Union)","L12",{"$f":"+'PDF All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$28","v":{"v":0.10485225333333333,"d":"10.49%"}},{"v":0.10485225333333333,"d":"10.49%"},{"$f":"+'PDF All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$67","v":{"v":0.10582136266666667,"d":"10.58%"}},{"v":0.10582136266666667,"d":"10.58%"},{"$f":"+'PDF All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$106","v":{"v":0.108220328,"d":"10.82%"}},{"v":0.108220328,"d":"10.82%"},{"$f":"+'PDF All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'PDF All Funds'!$B$145","v":{"v":0.11831158666666668,"d":"11.83%"}},{"v":0.11831158666666668,"d":"11.83%"}]
["Post Doc Fellows (Non Union)","L13",{"$f":"+'PDF All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$29","v":{"v":0.09998816,"d":"10.00%"}},{"v":0.09998816,"d":"10.00%"},{"$f":"+'PDF All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$68","v":{"v":0.10081857500000001,"d":"10.08%"}},{"v":0.10081857500000001,"d":"10.08%"},{"$f":"+'PDF All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$107","v":{"v":0.103067605,"d":"10.31%"}},{"v":0.103067605,"d":"10.31%"},{"$f":"+'PDF All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'PDF All Funds'!$B$146","v":{"v":0.11252816,"d":"11.25%"}},{"v":0.11252816,"d":"11.25%"}]
["Post Doc Fellows (Non Union)","L14",{"$f":"+'PDF All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$30","v":{"v":0.09569631294117648,"d":"9.57%"}},{"v":0.09569631294117648,"d":"9.57%"},{"$f":"+'PDF All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$69","v":{"v":0.0964043505882353,"d":"9.64%"}},{"v":0.0964043505882353,"d":"9.64%"},{"$f":"+'PDF All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$108","v":{"v":0.09852108470588238,"d":"9.85%"}},{"v":0.09852108470588238,"d":"9.85%"},{"$f":"+'PDF All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'PDF All Funds'!$B$147","v":{"v":0.10742513647058825,"d":"10.74%"}},{"v":0.10742513647058825,"d":"10.74%"}]
["Post Doc Fellows (Non Union)","L15",{"$f":"+'PDF All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$31","v":{"v":0.09180133777777777,"d":"9.18%"}},{"v":0.09180133777777777,"d":"9.18%"},{"$f":"+'PDF All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$70","v":{"v":0.09248059555555556,"d":"9.25%"}},{"v":0.09248059555555556,"d":"9.25%"},{"$f":"+'PDF All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$109","v":{"v":0.09447973333333334,"d":"9.45%"}},{"v":0.09447973333333334,"d":"9.45%"},{"$f":"+'PDF All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'PDF All Funds'!$B$148","v":{"v":0.10288911555555556,"d":"10.29%"}},{"v":0.10288911555555556,"d":"10.29%"}]
["Post Doc Fellows (Non Union)","L16",{"$f":"+'PDF All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$32","v":{"v":0.08820267578947368,"d":"8.82%"}},{"v":0.08820267578947368,"d":"8.82%"},{"$f":"+'PDF All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$71","v":{"v":0.08881449894736844,"d":"8.88%"}},{"v":0.08881449894736844,"d":"8.88%"},{"$f":"+'PDF All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$110","v":{"v":0.09082210315789474,"d":"9.08%"}},{"v":0.09082210315789474,"d":"9.08%"},{"$f":"+'PDF All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'PDF All Funds'!$B$149","v":{"v":0.0988305705263158,"d":"9.88%"}},{"v":0.0988305705263158,"d":"9.88%"}]
["Post Doc Fellows (Non Union)","L17",{"$f":"+'PDF All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$33","v":{"v":0.08496387999999999,"d":"8.50%"}},{"v":0.08496387999999999,"d":"8.50%"},{"$f":"+'PDF All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$72","v":{"v":0.08548261199999999,"d":"8.55%"}},{"v":0.08548261199999999,"d":"8.55%"},{"$f":"+'PDF All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$111","v":{"v":0.087389836,"d":"8.74%"}},{"v":0.087389836,"d":"8.74%"},{"$f":"+'PDF All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'PDF All Funds'!$B$150","v":{"v":0.09506988,"d":"9.51%"}},{"v":0.09506988,"d":"9.51%"}]
["Post Doc Fellows (Non Union)","L18",{"$f":"+'PDF All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$34","v":{"v":0.08191798095238094,"d":"8.19%"}},{"v":0.08191798095238094,"d":"8.19%"},{"$f":"+'PDF All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$73","v":{"v":0.0823524876190476,"d":"8.24%"}},{"v":0.0823524876190476,"d":"8.24%"},{"$f":"+'PDF All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$112","v":{"v":0.08416889142857142,"d":"8.42%"}},{"v":0.08416889142857142,"d":"8.42%"},{"$f":"+'PDF All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'PDF All Funds'!$B$151","v":{"v":0.09148321904761904,"d":"9.15%"}},{"v":0.09148321904761904,"d":"9.15%"}]
["Post Doc Fellows (Non Union)","L19",{"$f":"+'PDF All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$35","v":{"v":0.07914898181818181,"d":"7.91%"}},{"v":0.07914898181818181,"d":"7.91%"},{"$f":"+'PDF All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$74","v":{"v":0.07950692,"d":"7.95%"}},{"v":0.07950692,"d":"7.95%"},{"$f":"+'PDF All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$113","v":{"v":0.08124076,"d":"8.12%"}},{"v":0.08124076,"d":"8.12%"},{"$f":"+'PDF All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'PDF All Funds'!$B$152","v":{"v":0.08822261818181817,"d":"8.82%"}},{"v":0.08822261818181817,"d":"8.82%"}]
["Post Doc Fellows (Non Union)","L20",{"$f":"+'PDF All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$36","v":{"v":0.07662076521739129,"d":"7.66%"}},{"v":0.07662076521739129,"d":"7.66%"},{"$f":"+'PDF All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$75","v":{"v":0.07690879304347825,"d":"7.69%"}},{"v":0.07690879304347825,"d":"7.69%"},{"$f":"+'PDF All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$114","v":{"v":0.07856724869565217,"d":"7.86%"}},{"v":0.07856724869565217,"d":"7.86%"},{"$f":"+'PDF All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'PDF All Funds'!$B$153","v":{"v":0.08524554782608695,"d":"8.52%"}},{"v":0.08524554782608695,"d":"8.52%"}]
["Post Doc Fellows (Non Union)","L21",{"$f":"+'PDF All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$37","v":{"v":0.07430323333333333,"d":"7.43%"}},{"v":0.07430323333333333,"d":"7.43%"},{"$f":"+'PDF All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$76","v":{"v":0.07452717666666665,"d":"7.45%"}},{"v":0.07452717666666665,"d":"7.45%"},{"$f":"+'PDF All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$115","v":{"v":0.07611653,"d":"7.61%"}},{"v":0.07611653,"d":"7.61%"},{"$f":"+'PDF All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'PDF All Funds'!$B$154","v":{"v":0.08251656666666667,"d":"8.25%"}},{"v":0.08251656666666667,"d":"8.25%"}]
["Post Doc Fellows (Non Union)","L22",{"$f":"+'PDF All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$38","v":{"v":0.07217110399999999,"d":"7.22%"}},{"v":0.07217110399999999,"d":"7.22%"},{"$f":"+'PDF All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$77","v":{"v":0.07233608959999999,"d":"7.23%"}},{"v":0.07233608959999999,"d":"7.23%"},{"$f":"+'PDF All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$116","v":{"v":0.0738618688,"d":"7.39%"}},{"v":0.0738618688,"d":"7.39%"},{"$f":"+'PDF All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'PDF All Funds'!$B$155","v":{"v":0.08000590399999999,"d":"8.00%"}},{"v":0.08000590399999999,"d":"8.00%"}]
["Post Doc Fellows (Non Union)","L23",{"$f":"+'PDF All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$39","v":{"v":0.07020298461538461,"d":"7.02%"}},{"v":0.07020298461538461,"d":"7.02%"},{"$f":"+'PDF All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$78","v":{"v":0.07031354769230769,"d":"7.03%"}},{"v":0.07031354769230769,"d":"7.03%"},{"$f":"+'PDF All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$117","v":{"v":0.07178064307692307,"d":"7.18%"}},{"v":0.07178064307692307,"d":"7.18%"},{"$f":"+'PDF All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'PDF All Funds'!$B$156","v":{"v":0.07768836923076923,"d":"7.77%"}},{"v":0.07768836923076923,"d":"7.77%"}]
["Post Doc Fellows (Non Union)","L24",{"$f":"+'PDF All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$40","v":{"v":0.06838065185185184,"d":"6.84%"}},{"v":0.06838065185185184,"d":"6.84%"},{"$f":"+'PDF All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$79","v":{"v":0.06844082370370369,"d":"6.84%"}},{"v":0.06844082370370369,"d":"6.84%"},{"$f":"+'PDF All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$118","v":{"v":0.06985358222222222,"d":"6.99%"}},{"v":0.06985358222222222,"d":"6.99%"},{"$f":"+'PDF All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'PDF All Funds'!$B$157","v":{"v":0.0755425037037037,"d":"7.55%"}},{"v":0.0755425037037037,"d":"7.55%"}]
["Post Doc Fellows (Non Union)","L25",{"$f":"+'PDF All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$41","v":{"v":0.0666884857142857,"d":"6.67%"}},{"v":0.0666884857142857,"d":"6.67%"},{"$f":"+'PDF All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$80","v":{"v":0.06670186571428571,"d":"6.67%"}},{"v":0.06670186571428571,"d":"6.67%"},{"$f":"+'PDF All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$119","v":{"v":0.06806416857142857,"d":"6.81%"}},{"v":0.06806416857142857,"d":"6.81%"},{"$f":"+'PDF All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'PDF All Funds'!$B$158","v":{"v":0.07354991428571428,"d":"7.35%"}},{"v":0.07354991428571428,"d":"7.35%"}]
["Post Doc Fellows (Non Union)","L26",{"$f":"+'PDF All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$42","v":{"v":0.06511302068965516,"d":"6.51%"}},{"$f":"+D788","v":{"v":0.06511302068965516,"d":"6.51%"}},{"$f":"+'PDF All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$81","v":{"v":0.06508283586206896,"d":"6.51%"}},{"$f":"+G788","v":{"v":0.06508283586206896,"d":"6.51%"}},{"$f":"+'PDF All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$120","v":{"v":0.06639816275862069,"d":"6.64%"}},{"$f":"+J788","v":{"v":0.06639816275862069,"d":"6.64%"}},{"$f":"+'PDF All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'PDF All Funds'!$B$159","v":{"v":0.0716947448275862,"d":"7.17%"}},{"$f":"+M788","v":{"v":0.0716947448275862,"d":"7.17%"}}]
["Post Doc Fellows (Non Union)","L27",{"$f":"+'PDF All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$43","v":{"v":0.06364258666666665,"d":"6.36%"}},{"v":0.06364258666666665,"d":"6.36%"},{"$f":"+'PDF All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$82","v":{"v":0.06357174133333332,"d":"6.36%"}},{"v":0.06357174133333332,"d":"6.36%"},{"$f":"+'PDF All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$121","v":{"v":0.06484322399999999,"d":"6.48%"}},{"v":0.06484322399999999,"d":"6.48%"},{"$f":"+'PDF All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'PDF All Funds'!$B$160","v":{"v":0.06996325333333332,"d":"7.00%"}},{"v":0.06996325333333332,"d":"7.00%"}]
["Post Doc Fellows (Non Union)","L28",{"$f":"+'PDF All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$44","v":{"v":0.0622670193548387,"d":"6.23%"}},{"v":0.0622670193548387,"d":"6.23%"},{"$f":"+'PDF All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$83","v":{"v":0.062158136774193545,"d":"6.22%"}},{"v":0.062158136774193545,"d":"6.22%"},{"$f":"+'PDF All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$122","v":{"v":0.06338860387096774,"d":"6.34%"}},{"v":0.06338860387096774,"d":"6.34%"},{"$f":"+'PDF All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'PDF All Funds'!$B$161","v":{"v":0.06834347096774193,"d":"6.83%"}},{"v":0.06834347096774193,"d":"6.83%"}]
["Post Doc Fellows (Non Union)","L29",{"$f":"+'PDF All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$45","v":{"v":0.060977424999999995,"d":"6.10%"}},{"v":0.060977424999999995,"d":"6.10%"},{"$f":"+'PDF All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$84","v":{"v":0.06083288249999999,"d":"6.08%"}},{"v":0.06083288249999999,"d":"6.08%"},{"$f":"+'PDF All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$123","v":{"v":0.062024897499999995,"d":"6.20%"}},{"v":0.062024897499999995,"d":"6.20%"},{"$f":"+'PDF All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'PDF All Funds'!$B$162","v":{"v":0.06682492500000001,"d":"6.68%"}},{"v":0.06682492500000001,"d":"6.68%"}]
["Post Doc Fellows (Non Union)","L30",{"$f":"+'PDF All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$46","v":{"v":0.059765987878787875,"d":"5.98%"}},{"v":0.059765987878787875,"d":"5.98%"},{"$f":"+'PDF All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$85","v":{"v":0.05958794666666666,"d":"5.96%"}},{"v":0.05958794666666666,"d":"5.96%"},{"$f":"+'PDF All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$124","v":{"v":0.06074384,"d":"6.07%"}},{"v":0.06074384,"d":"6.07%"},{"$f":"+'PDF All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'PDF All Funds'!$B$163","v":{"v":0.06539841212121213,"d":"6.54%"}},{"v":0.06539841212121213,"d":"6.54%"}]
["Post Doc Fellows (Non Union)","L31",{"$f":"+'PDF All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$47","v":{"v":0.058625811764705875,"d":"5.86%"}},{"v":0.058625811764705875,"d":"5.86%"},{"$f":"+'PDF All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$86","v":{"v":0.05841624235294117,"d":"5.84%"}},{"v":0.05841624235294117,"d":"5.84%"},{"$f":"+'PDF All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$125","v":{"v":0.05953813882352941,"d":"5.95%"}},{"v":0.05953813882352941,"d":"5.95%"},{"$f":"+'PDF All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'PDF All Funds'!$B$164","v":{"v":0.06405581176470589,"d":"6.41%"}},{"v":0.06405581176470589,"d":"6.41%"}]
["Post Doc Fellows (Non Union)","L32",{"$f":"+'PDF All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$48","v":{"v":0.05755078857142856,"d":"5.76%"}},{"v":0.05755078857142856,"d":"5.76%"},{"$f":"+'PDF All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$87","v":{"v":0.05731149257142856,"d":"5.73%"}},{"v":0.05731149257142856,"d":"5.73%"},{"$f":"+'PDF All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$126","v":{"v":0.058401334857142856,"d":"5.84%"}},{"v":0.058401334857142856,"d":"5.84%"},{"$f":"+'PDF All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'PDF All Funds'!$B$165","v":{"v":0.06278993142857144,"d":"6.28%"}},{"v":0.06278993142857144,"d":"6.28%"}]
["Post Doc Fellows (Non Union)","L33",{"$f":"+'PDF All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$49","v":{"v":0.05653548888888888,"d":"5.65%"}},{"v":0.05653548888888888,"d":"5.65%"},{"$f":"+'PDF All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$88","v":{"v":0.05626811777777777,"d":"5.63%"}},{"v":0.05626811777777777,"d":"5.63%"},{"$f":"+'PDF All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$127","v":{"v":0.05732768666666666,"d":"5.73%"}},{"v":0.05732768666666666,"d":"5.73%"},{"$f":"+'PDF All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'PDF All Funds'!$B$166","v":{"v":0.061594377777777785,"d":"6.16%"}},{"v":0.061594377777777785,"d":"6.16%"}]
["Post Doc Fellows (Non Union)","L34",{"$f":"+'PDF All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$50","v":{"v":0.05557507027027026,"d":"5.56%"}},{"v":0.05557507027027026,"d":"5.56%"},{"$f":"+'PDF All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$89","v":{"v":0.055281141621621614,"d":"5.53%"}},{"v":0.055281141621621614,"d":"5.53%"},{"$f":"+'PDF All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$128","v":{"v":0.056312073513513514,"d":"5.63%"}},{"v":0.056312073513513514,"d":"5.63%"},{"$f":"+'PDF All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'PDF All Funds'!$B$167","v":{"v":0.06046344864864865,"d":"6.05%"}},{"v":0.06046344864864865,"d":"6.05%"}]
["Post Doc Fellows (Non Union)","L35",{"$f":"+'PDF All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$51","v":{"v":0.0546652,"d":"5.47%"}},{"v":0.0546652,"d":"5.47%"},{"$f":"+'PDF All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$90","v":{"v":0.054346111578947365,"d":"5.43%"}},{"v":0.054346111578947365,"d":"5.43%"},{"$f":"+'PDF All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$129","v":{"v":0.05534991368421052,"d":"5.53%"}},{"v":0.05534991368421052,"d":"5.53%"},{"$f":"+'PDF All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'PDF All Funds'!$B$168","v":{"v":0.059392042105263165,"d":"5.94%"}},{"v":0.059392042105263165,"d":"5.94%"}]
["Post Doc Fellows (Non Union)","L36",{"$f":"+'PDF All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$52","v":{"v":0.05380198974358974,"d":"5.38%"}},{"v":0.05380198974358974,"d":"5.38%"},{"$f":"+'PDF All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$91","v":{"v":0.05345903179487179,"d":"5.35%"}},{"v":0.05345903179487179,"d":"5.35%"},{"$f":"+'PDF All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$130","v":{"v":0.05443709538461538,"d":"5.44%"}},{"v":0.05443709538461538,"d":"5.44%"},{"$f":"+'PDF All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'PDF All Funds'!$B$169","v":{"v":0.058375579487179495,"d":"5.84%"}},{"v":0.058375579487179495,"d":"5.84%"}]
["Post Doc Fellows (Non Union)","L37",{"$f":"+'PDF All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$53","v":{"v":0.05298194,"d":"5.30%"}},{"v":0.05298194,"d":"5.30%"},{"$f":"+'PDF All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$92","v":{"v":0.052616305999999995,"d":"5.26%"}},{"v":0.052616305999999995,"d":"5.26%"},{"$f":"+'PDF All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$131","v":{"v":0.053569918,"d":"5.36%"}},{"v":0.053569918,"d":"5.36%"},{"$f":"+'PDF All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'PDF All Funds'!$B$170","v":{"v":0.057409940000000007,"d":"5.74%"}},{"v":0.057409940000000007,"d":"5.74%"}]
["Post Doc Fellows (Non Union)","L38",{"$f":"+C799","v":{"v":200000,"d":"200,000"}},{"$f":"+D799","v":{"v":0.05298194,"d":"5.30%"}},{"v":0.05298194,"d":"5.30%"},{"$f":"+F799","v":{"v":200000,"d":"200,000"}},{"$f":"+G799","v":{"v":0.052616305999999995,"d":"5.26%"}},{"v":0.052616305999999995,"d":"5.26%"},{"$f":"+I799","v":{"v":200000,"d":"200,000"}},{"$f":"+J799","v":{"v":0.053569918,"d":"5.36%"}},{"v":0.053569918,"d":"5.36%"},{"$f":"+L799","v":{"v":200000,"d":"200,000"}},{"$f":"+M799","v":{"v":0.057409940000000007,"d":"5.74%"}},{"v":0.057409940000000007,"d":"5.74%"}]
["Post Doc Fellows (Non Union)","L39",{"$f":"+C800","v":{"v":200000,"d":"200,000"}},{"v":0.05298194,"d":"5.30%"},{"v":0.05298194,"d":"5.30%"},{"$f":"+F800","v":{"v":200000,"d":"200,000"}},{"v":0.052616305999999995,"d":"5.26%"},{"v":0.052616305999999995,"d":"5.26%"},{"$f":"+I800","v":{"v":200000,"d":"200,000"}},{"v":0.053569918,"d":"5.36%"},{"v":0.053569918,"d":"5.36%"},{"$f":"+L800","v":{"v":200000,"d":"200,000"}},{"v":0.057409940000000007,"d":"5.74%"},{"v":0.057409940000000007,"d":"5.74%"}]
["Post Doc Fellows (Non Union)","L40",{"v":200000,"d":"200,000"},{"v":0.05298194,"d":"5.30%"},{"v":0.05298194,"d":"5.30%"},{"v":200000,"d":"200,000"},{"v":0.052616305999999995,"d":"5.26%"},{"v":0.052616305999999995,"d":"5.26%"},{"v":200000,"d":"200,000"},{"v":0.053569918,"d":"5.36%"},{"v":0.053569918,"d":"5.36%"},{"v":200000,"d":"200,000"},{"v":0.057409940000000007,"d":"5.74%"},{"v":0.057409940000000007,"d":"5.74%"}]
["Unifor Unit 3 (Parking)","L1",{"$f":"+'UF3 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$17","v":{"v":0.17216325999999998,"d":"17.22%"}},{"$f":"+D803","v":{"v":0.17216325999999998,"d":"17.22%"}},{"$f":"+'UF3 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$56","v":{"v":0.16642626,"d":"16.64%"}},{"$f":"+G803","v":{"v":0.16642626,"d":"16.64%"}},{"$f":"+'UF3 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$95","v":{"v":0.16856645999999997,"d":"16.86%"}},{"$f":"+J803","v":{"v":0.16856645999999997,"d":"16.86%"}},{"$f":"+'UF3 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF3 All Funds'!$B$134","v":{"v":0.17760756,"d":"17.76%"}},{"$f":"+M803","v":{"v":0.17760756,"d":"17.76%"}}]
["Unifor Unit 3 (Parking)","L2",{"$f":"+'UF3 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$18","v":{"v":0.1701162,"d":"17.01%"}},{"$f":"+D804","v":{"v":0.1701162,"d":"17.01%"}},{"$f":"+'UF3 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$57","v":{"v":0.16427659999999997,"d":"16.43%"}},{"$f":"+G804","v":{"v":0.16427659999999997,"d":"16.43%"}},{"$f":"+'UF3 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$96","v":{"v":0.16629475999999999,"d":"16.63%"}},{"$f":"+J804","v":{"v":0.16629475999999999,"d":"16.63%"}},{"$f":"+'UF3 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF3 All Funds'!$B$135","v":{"v":0.17552763999999998,"d":"17.55%"}},{"$f":"+M804","v":{"v":0.17552763999999998,"d":"17.55%"}}]
["Unifor Unit 3 (Parking)","L3",{"$f":"+'UF3 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$19","v":{"v":0.16875149333333334,"d":"16.88%"}},{"v":0.16875149333333334,"d":"16.88%"},{"$f":"+'UF3 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$58","v":{"v":0.16284349333333334,"d":"16.28%"}},{"v":0.16284349333333334,"d":"16.28%"},{"$f":"+'UF3 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$97","v":{"v":0.16478029333333333,"d":"16.48%"}},{"v":0.16478029333333333,"d":"16.48%"},{"$f":"+'UF3 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF3 All Funds'!$B$136","v":{"v":0.17414102666666667,"d":"17.41%"}},{"v":0.17414102666666667,"d":"17.41%"}]
["Unifor Unit 3 (Parking)","L4",{"$f":"+'UF3 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$20","v":{"v":0.16777670285714286,"d":"16.78%"}},{"v":0.16777670285714286,"d":"16.78%"},{"$f":"+'UF3 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$59","v":{"v":0.1618198457142857,"d":"16.18%"}},{"v":0.1618198457142857,"d":"16.18%"},{"$f":"+'UF3 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$98","v":{"v":0.1636985314285714,"d":"16.37%"}},{"v":0.1636985314285714,"d":"16.37%"},{"$f":"+'UF3 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF3 All Funds'!$B$137","v":{"v":0.17315058857142854,"d":"17.32%"}},{"v":0.17315058857142854,"d":"17.32%"}]
["Unifor Unit 3 (Parking)","L5",{"$f":"+'UF3 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$21","v":{"v":0.16704560999999996,"d":"16.70%"}},{"v":0.16704560999999996,"d":"16.70%"},{"$f":"+'UF3 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$60","v":{"v":0.16105210999999997,"d":"16.11%"}},{"v":0.16105210999999997,"d":"16.11%"},{"$f":"+'UF3 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$99","v":{"v":0.16288720999999998,"d":"16.29%"}},{"v":0.16288720999999998,"d":"16.29%"},{"$f":"+'UF3 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF3 All Funds'!$B$138","v":{"v":0.17240775999999997,"d":"17.24%"}},{"v":0.17240775999999997,"d":"17.24%"}]
["Unifor Unit 3 (Parking)","L6",{"$f":"+'UF3 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$22","v":{"v":0.1664769822222222,"d":"16.65%"}},{"v":0.1664769822222222,"d":"16.65%"},{"$f":"+'UF3 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$61","v":{"v":0.1604549822222222,"d":"16.05%"}},{"v":0.1604549822222222,"d":"16.05%"},{"$f":"+'UF3 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$100","v":{"v":0.16225618222222224,"d":"16.23%"}},{"v":0.16225618222222224,"d":"16.23%"},{"$f":"+'UF3 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF3 All Funds'!$B$139","v":{"v":0.17183000444444443,"d":"17.18%"}},{"v":0.17183000444444443,"d":"17.18%"}]
["Unifor Unit 3 (Parking)","L7",{"$f":"+'UF3 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$23","v":{"v":0.16602208,"d":"16.60%"}},{"v":0.16602208,"d":"16.60%"},{"$f":"+'UF3 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$62","v":{"v":0.15997727999999997,"d":"16.00%"}},{"v":0.15997727999999997,"d":"16.00%"},{"$f":"+'UF3 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$101","v":{"v":0.16175135999999998,"d":"16.18%"}},{"v":0.16175135999999998,"d":"16.18%"},{"$f":"+'UF3 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF3 All Funds'!$B$140","v":{"v":0.1713678,"d":"17.14%"}},{"v":0.1713678,"d":"17.14%"}]
["Unifor Unit 3 (Parking)","L8",{"$f":"+'UF3 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$24","v":{"v":0.16381518654545454,"d":"16.38%"}},{"v":0.16381518654545454,"d":"16.38%"},{"$f":"+'UF3 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$63","v":{"v":0.1583731149090909,"d":"15.84%"}},{"v":0.1583731149090909,"d":"15.84%"},{"$f":"+'UF3 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$102","v":{"v":0.16066890690909094,"d":"16.07%"}},{"v":0.16066890690909094,"d":"16.07%"},{"$f":"+'UF3 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF3 All Funds'!$B$141","v":{"v":0.1708641170909091,"d":"17.09%"}},{"v":0.1708641170909091,"d":"17.09%"}]
["Unifor Unit 3 (Parking)","L9",{"$f":"+'UF3 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$25","v":{"v":0.15818906766666666,"d":"15.82%"}},{"v":0.15818906766666666,"d":"15.82%"},{"$f":"+'UF3 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$64","v":{"v":0.15353196866666663,"d":"15.35%"}},{"v":0.15353196866666663,"d":"15.35%"},{"$f":"+'UF3 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$103","v":{"v":0.15678289466666664,"d":"15.68%"}},{"v":0.15678289466666664,"d":"15.68%"},{"$f":"+'UF3 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF3 All Funds'!$B$142","v":{"v":0.16763543733333333,"d":"16.76%"}},{"v":0.16763543733333333,"d":"16.76%"}]
["Unifor Unit 3 (Parking)","L10",{"$f":"+'UF3 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$26","v":{"v":0.15342850553846152,"d":"15.34%"}},{"v":0.15342850553846152,"d":"15.34%"},{"$f":"+'UF3 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$65","v":{"v":0.1486488756923077,"d":"14.86%"}},{"v":0.1486488756923077,"d":"14.86%"},{"$f":"+'UF3 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$104","v":{"v":0.15194396123076925,"d":"15.19%"}},{"v":0.15194396123076925,"d":"15.19%"},{"$f":"+'UF3 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF3 All Funds'!$B$143","v":{"v":0.16196169292307694,"d":"16.20%"}},{"v":0.16196169292307694,"d":"16.20%"}]
["Unifor Unit 3 (Parking)","L11",{"$f":"+'UF3 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$27","v":{"v":0.14934802371428568,"d":"14.93%"}},{"v":0.14934802371428568,"d":"14.93%"},{"$f":"+'UF3 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$66","v":{"v":0.1444633674285714,"d":"14.45%"}},{"v":0.1444633674285714,"d":"14.45%"},{"$f":"+'UF3 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$105","v":{"v":0.147796304,"d":"14.78%"}},{"v":0.147796304,"d":"14.78%"},{"$f":"+'UF3 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF3 All Funds'!$B$144","v":{"v":0.1570984834285714,"d":"15.71%"}},{"v":0.1570984834285714,"d":"15.71%"}]
["Unifor Unit 3 (Parking)","L12",{"$f":"+'UF3 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$28","v":{"v":0.1458116061333333,"d":"14.58%"}},{"v":0.1458116061333333,"d":"14.58%"},{"$f":"+'UF3 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$67","v":{"v":0.14083592693333333,"d":"14.08%"}},{"v":0.14083592693333333,"d":"14.08%"},{"$f":"+'UF3 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$106","v":{"v":0.14420166773333334,"d":"14.42%"}},{"v":0.14420166773333334,"d":"14.42%"},{"$f":"+'UF3 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF3 All Funds'!$B$145","v":{"v":0.15288370186666664,"d":"15.29%"}},{"v":0.15288370186666664,"d":"15.29%"}]
["Unifor Unit 3 (Parking)","L13",{"$f":"+'UF3 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$29","v":{"v":0.14271724075,"d":"14.27%"}},{"v":0.14271724075,"d":"14.27%"},{"$f":"+'UF3 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$68","v":{"v":0.1376619165,"d":"13.77%"}},{"v":0.1376619165,"d":"13.77%"},{"$f":"+'UF3 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$107","v":{"v":0.14105636100000002,"d":"14.11%"}},{"v":0.14105636100000002,"d":"14.11%"},{"$f":"+'UF3 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF3 All Funds'!$B$146","v":{"v":0.149195768,"d":"14.92%"}},{"v":0.149195768,"d":"14.92%"}]
["Unifor Unit 3 (Parking)","L14",{"$f":"+'UF3 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$30","v":{"v":0.13998691835294116,"d":"14.00%"}},{"v":0.13998691835294116,"d":"14.00%"},{"$f":"+'UF3 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$69","v":{"v":0.13486131905882354,"d":"13.49%"}},{"v":0.13486131905882354,"d":"13.49%"},{"$f":"+'UF3 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$108","v":{"v":0.1382810903529412,"d":"13.83%"}},{"v":0.1382810903529412,"d":"13.83%"},{"$f":"+'UF3 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF3 All Funds'!$B$147","v":{"v":0.14594170870588236,"d":"14.59%"}},{"v":0.14594170870588236,"d":"14.59%"}]
["Unifor Unit 3 (Parking)","L15",{"$f":"+'UF3 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$31","v":{"v":0.1374799651111111,"d":"13.75%"}},{"v":0.1374799651111111,"d":"13.75%"},{"$f":"+'UF3 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$70","v":{"v":0.13237189911111114,"d":"13.24%"}},{"v":0.13237189911111114,"d":"13.24%"},{"$f":"+'UF3 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$109","v":{"v":0.13581418311111113,"d":"13.58%"}},{"v":0.13581418311111113,"d":"13.58%"},{"$f":"+'UF3 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF3 All Funds'!$B$148","v":{"v":0.14304921155555556,"d":"14.30%"}},{"v":0.14304921155555556,"d":"14.30%"}]
["Unifor Unit 3 (Parking)","L16",{"$f":"+'UF3 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$32","v":{"v":0.13512321747368422,"d":"13.51%"}},{"v":0.13512321747368422,"d":"13.51%"},{"$f":"+'UF3 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$71","v":{"v":0.12998915494736843,"d":"13.00%"}},{"v":0.12998915494736843,"d":"13.00%"},{"$f":"+'UF3 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$110","v":{"v":0.13356526610526318,"d":"13.36%"}},{"v":0.13356526610526318,"d":"13.36%"},{"$f":"+'UF3 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF3 All Funds'!$B$149","v":{"v":0.1404611877894737,"d":"14.05%"}},{"v":0.1404611877894737,"d":"14.05%"}]
["Unifor Unit 3 (Parking)","L17",{"$f":"+'UF3 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$33","v":{"v":0.1330021446,"d":"13.30%"}},{"v":0.1330021446,"d":"13.30%"},{"$f":"+'UF3 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$72","v":{"v":0.12781228520000001,"d":"12.78%"}},{"v":0.12781228520000001,"d":"12.78%"},{"$f":"+'UF3 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$111","v":{"v":0.1314008408,"d":"13.14%"}},{"v":0.1314008408,"d":"13.14%"},{"$f":"+'UF3 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF3 All Funds'!$B$150","v":{"v":0.1380239664,"d":"13.80%"}},{"v":0.1380239664,"d":"13.80%"}]
["Unifor Unit 3 (Parking)","L18",{"$f":"+'UF3 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$34","v":{"v":0.13096751866666667,"d":"13.10%"}},{"v":0.13096751866666667,"d":"13.10%"},{"$f":"+'UF3 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$73","v":{"v":0.12572717638095238,"d":"12.57%"}},{"v":0.12572717638095238,"d":"12.57%"},{"$f":"+'UF3 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$112","v":{"v":0.12932699123809524,"d":"12.93%"}},{"v":0.12932699123809524,"d":"12.93%"},{"$f":"+'UF3 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF3 All Funds'!$B$151","v":{"v":0.13563472990476189,"d":"13.56%"}},{"v":0.13563472990476189,"d":"13.56%"}]
["Unifor Unit 3 (Parking)","L19",{"$f":"+'UF3 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$35","v":{"v":0.12911785872727274,"d":"12.91%"}},{"v":0.12911785872727274,"d":"12.91%"},{"$f":"+'UF3 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$74","v":{"v":0.12383162290909092,"d":"12.38%"}},{"v":0.12383162290909092,"d":"12.38%"},{"$f":"+'UF3 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$113","v":{"v":0.12744167345454546,"d":"12.74%"}},{"v":0.12744167345454546,"d":"12.74%"},{"$f":"+'UF3 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF3 All Funds'!$B$152","v":{"v":0.1334626967272727,"d":"13.35%"}},{"v":0.1334626967272727,"d":"13.35%"}]
["Unifor Unit 3 (Parking)","L20",{"$f":"+'UF3 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$36","v":{"v":0.1274290387826087,"d":"12.74%"}},{"v":0.1274290387826087,"d":"12.74%"},{"$f":"+'UF3 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$75","v":{"v":0.12210090017391305,"d":"12.21%"}},{"v":0.12210090017391305,"d":"12.21%"},{"$f":"+'UF3 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$114","v":{"v":0.12572029634782608,"d":"12.57%"}},{"v":0.12572029634782608,"d":"12.57%"},{"$f":"+'UF3 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF3 All Funds'!$B$153","v":{"v":0.13147953599999998,"d":"13.15%"}},{"v":0.13147953599999998,"d":"13.15%"}]
["Unifor Unit 3 (Parking)","L21",{"$f":"+'UF3 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$37","v":{"v":0.12588095383333334,"d":"12.59%"}},{"v":0.12588095383333334,"d":"12.59%"},{"$f":"+'UF3 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$76","v":{"v":0.12051440433333334,"d":"12.05%"}},{"v":0.12051440433333334,"d":"12.05%"},{"$f":"+'UF3 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$115","v":{"v":0.12414236733333334,"d":"12.41%"}},{"v":0.12414236733333334,"d":"12.41%"},{"$f":"+'UF3 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF3 All Funds'!$B$154","v":{"v":0.12966163866666666,"d":"12.97%"}},{"v":0.12966163866666666,"d":"12.97%"}]
["Unifor Unit 3 (Parking)","L22",{"$f":"+'UF3 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$38","v":{"v":0.12445671568000002,"d":"12.45%"}},{"v":0.12445671568000002,"d":"12.45%"},{"$f":"+'UF3 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$77","v":{"v":0.11905482815999999,"d":"11.91%"}},{"v":0.11905482815999999,"d":"11.91%"},{"$f":"+'UF3 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$116","v":{"v":0.12269067264,"d":"12.27%"}},{"v":0.12269067264,"d":"12.27%"},{"$f":"+'UF3 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF3 All Funds'!$B$155","v":{"v":0.12798917312,"d":"12.80%"}},{"v":0.12798917312,"d":"12.80%"}]
["Unifor Unit 3 (Parking)","L23",{"$f":"+'UF3 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$39","v":{"v":0.12314203430769233,"d":"12.31%"}},{"v":0.12314203430769233,"d":"12.31%"},{"$f":"+'UF3 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$78","v":{"v":0.11770752707692307,"d":"11.77%"}},{"v":0.11770752707692307,"d":"11.77%"},{"$f":"+'UF3 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$117","v":{"v":0.12135064676923077,"d":"12.14%"}},{"v":0.12135064676923077,"d":"12.14%"},{"$f":"+'UF3 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF3 All Funds'!$B$156","v":{"v":0.12644535876923077,"d":"12.64%"}},{"v":0.12644535876923077,"d":"12.64%"}]
["Unifor Unit 3 (Parking)","L24",{"$f":"+'UF3 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$40","v":{"v":0.12192473674074077,"d":"12.19%"}},{"v":0.12192473674074077,"d":"12.19%"},{"$f":"+'UF3 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$79","v":{"v":0.11646002607407406,"d":"11.65%"}},{"v":0.11646002607407406,"d":"11.65%"},{"$f":"+'UF3 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$118","v":{"v":0.12010988207407408,"d":"12.01%"}},{"v":0.12010988207407408,"d":"12.01%"},{"$f":"+'UF3 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF3 All Funds'!$B$157","v":{"v":0.12501590103703702,"d":"12.50%"}},{"v":0.12501590103703702,"d":"12.50%"}]
["Unifor Unit 3 (Parking)","L25",{"$f":"+'UF3 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$41","v":{"v":0.12079438900000002,"d":"12.08%"}},{"v":0.12079438900000002,"d":"12.08%"},{"$f":"+'UF3 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$80","v":{"v":0.11530163228571429,"d":"11.53%"}},{"v":0.11530163228571429,"d":"11.53%"},{"$f":"+'UF3 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$119","v":{"v":0.11895774342857143,"d":"11.90%"}},{"v":0.11895774342857143,"d":"11.90%"},{"$f":"+'UF3 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF3 All Funds'!$B$158","v":{"v":0.12368854742857142,"d":"12.37%"}},{"v":0.12368854742857142,"d":"12.37%"}]
["Unifor Unit 3 (Parking)","L26",{"$f":"+'UF3 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$42","v":{"v":0.11974199627586209,"d":"11.97%"}},{"v":0.11974199627586209,"d":"11.97%"},{"$f":"+'UF3 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$81","v":{"v":0.11422312772413794,"d":"11.42%"}},{"v":0.11422312772413794,"d":"11.42%"},{"$f":"+'UF3 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$120","v":{"v":0.11788506262068967,"d":"11.79%"}},{"v":0.11788506262068967,"d":"11.79%"},{"$f":"+'UF3 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF3 All Funds'!$B$159","v":{"v":0.12245273544827585,"d":"12.25%"}},{"v":0.12245273544827585,"d":"12.25%"}]
["Unifor Unit 3 (Parking)","L27",{"$f":"+'UF3 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$43","v":{"v":0.11875976306666669,"d":"11.88%"}},{"v":0.11875976306666669,"d":"11.88%"},{"$f":"+'UF3 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$82","v":{"v":0.11321652346666668,"d":"11.32%"}},{"v":0.11321652346666668,"d":"11.32%"},{"$f":"+'UF3 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$121","v":{"v":0.11688389386666667,"d":"11.69%"}},{"v":0.11688389386666667,"d":"11.69%"},{"$f":"+'UF3 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF3 All Funds'!$B$160","v":{"v":0.12129931093333332,"d":"12.13%"}},{"v":0.12129931093333332,"d":"12.13%"}]
["Unifor Unit 3 (Parking)","L28",{"$f":"+'UF3 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$44","v":{"v":0.1178408997419355,"d":"11.78%"}},{"v":0.1178408997419355,"d":"11.78%"},{"$f":"+'UF3 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$83","v":{"v":0.11227486141935485,"d":"11.23%"}},{"v":0.11227486141935485,"d":"11.23%"},{"$f":"+'UF3 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$122","v":{"v":0.1159473166451613,"d":"11.59%"}},{"v":0.1159473166451613,"d":"11.59%"},{"$f":"+'UF3 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF3 All Funds'!$B$161","v":{"v":0.12022030090322583,"d":"12.02%"}},{"v":0.12022030090322583,"d":"12.02%"}]
["Unifor Unit 3 (Parking)","L29",{"$f":"+'UF3 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$45","v":{"v":0.11697946537500002,"d":"11.70%"}},{"v":0.11697946537500002,"d":"11.70%"},{"$f":"+'UF3 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$84","v":{"v":0.11139205325,"d":"11.14%"}},{"v":0.11139205325,"d":"11.14%"},{"$f":"+'UF3 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$123","v":{"v":0.1150692755,"d":"11.51%"}},{"v":0.1150692755,"d":"11.51%"},{"$f":"+'UF3 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF3 All Funds'!$B$162","v":{"v":0.11920872900000001,"d":"11.92%"}},{"v":0.11920872900000001,"d":"11.92%"}]
["Unifor Unit 3 (Parking)","L30",{"$f":"+'UF3 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$46","v":{"v":0.11551628006060606,"d":"11.55%"}},{"v":0.11551628006060606,"d":"11.55%"},{"$f":"+'UF3 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$85","v":{"v":0.11053029406060606,"d":"11.05%"}},{"v":0.11053029406060606,"d":"11.05%"},{"$f":"+'UF3 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$124","v":{"v":0.11424444896969697,"d":"11.42%"}},{"v":0.11424444896969697,"d":"11.42%"},{"$f":"+'UF3 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF3 All Funds'!$B$163","v":{"v":0.1182584644848485,"d":"11.83%"}},{"v":0.1182584644848485,"d":"11.83%"}]
["Unifor Unit 3 (Parking)","L31",{"$f":"+'UF3 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$47","v":{"v":0.11398638947058823,"d":"11.40%"}},{"v":0.11398638947058823,"d":"11.40%"},{"$f":"+'UF3 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$86","v":{"v":0.1089632265882353,"d":"10.90%"}},{"v":0.1089632265882353,"d":"10.90%"},{"$f":"+'UF3 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$125","v":{"v":0.11321614164705883,"d":"11.32%"}},{"v":0.11321614164705883,"d":"11.32%"},{"$f":"+'UF3 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF3 All Funds'!$B$164","v":{"v":0.11736409788235296,"d":"11.74%"}},{"v":0.11736409788235296,"d":"11.74%"}]
["Unifor Unit 3 (Parking)","L32",{"$f":"+'UF3 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$48","v":{"v":0.1125439212,"d":"11.25%"}},{"v":0.1125439212,"d":"11.25%"},{"$f":"+'UF3 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$87","v":{"v":0.10748570582857143,"d":"10.75%"}},{"v":0.10748570582857143,"d":"10.75%"},{"$f":"+'UF3 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$126","v":{"v":0.11161710902857143,"d":"11.16%"}},{"v":0.11161710902857143,"d":"11.16%"},{"$f":"+'UF3 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF3 All Funds'!$B$165","v":{"v":0.11606620937142859,"d":"11.61%"}},{"v":0.11606620937142859,"d":"11.61%"}]
["Unifor Unit 3 (Parking)","L33",{"$f":"+'UF3 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$49","v":{"v":0.11118159005555556,"d":"11.12%"}},{"v":0.11118159005555556,"d":"11.12%"},{"$f":"+'UF3 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$88","v":{"v":0.10609026955555556,"d":"10.61%"}},{"v":0.10609026955555556,"d":"10.61%"},{"$f":"+'UF3 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$127","v":{"v":0.11010691155555556,"d":"11.01%"}},{"v":0.11010691155555556,"d":"11.01%"},{"$f":"+'UF3 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF3 All Funds'!$B$166","v":{"v":0.11443242577777779,"d":"11.44%"}},{"v":0.11443242577777779,"d":"11.44%"}]
["Unifor Unit 3 (Parking)","L34",{"$f":"+'UF3 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$50","v":{"v":0.10989289843243243,"d":"10.99%"}},{"v":0.10989289843243243,"d":"10.99%"},{"$f":"+'UF3 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$89","v":{"v":0.10477026227027028,"d":"10.48%"}},{"v":0.10477026227027028,"d":"10.48%"},{"$f":"+'UF3 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$128","v":{"v":0.10867834637837838,"d":"10.87%"}},{"v":0.10867834637837838,"d":"10.87%"},{"$f":"+'UF3 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF3 All Funds'!$B$167","v":{"v":0.11288695481081082,"d":"11.29%"}},{"v":0.11288695481081082,"d":"11.29%"}]
["Unifor Unit 3 (Parking)","L35",{"$f":"+'UF3 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$51","v":{"v":0.10867203268421052,"d":"10.87%"}},{"v":0.10867203268421052,"d":"10.87%"},{"$f":"+'UF3 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$90","v":{"v":0.10351972905263158,"d":"10.35%"}},{"v":0.10351972905263158,"d":"10.35%"},{"$f":"+'UF3 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$129","v":{"v":0.10732496884210527,"d":"10.73%"}},{"v":0.10732496884210527,"d":"10.73%"},{"$f":"+'UF3 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF3 All Funds'!$B$168","v":{"v":0.11142282442105264,"d":"11.14%"}},{"v":0.11142282442105264,"d":"11.14%"}]
["Unifor Unit 3 (Parking)","L36",{"$f":"+'UF3 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$52","v":{"v":0.10751377543589744,"d":"10.75%"}},{"v":0.10751377543589744,"d":"10.75%"},{"$f":"+'UF3 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$91","v":{"v":0.10233332574358975,"d":"10.23%"}},{"v":0.10233332574358975,"d":"10.23%"},{"$f":"+'UF3 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$130","v":{"v":0.10604099528205128,"d":"10.60%"}},{"v":0.10604099528205128,"d":"10.60%"},{"$f":"+'UF3 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF3 All Funds'!$B$169","v":{"v":0.11003377764102565,"d":"11.00%"}},{"v":0.11003377764102565,"d":"11.00%"}]
["Unifor Unit 3 (Parking)","L37",{"$f":"+'UF3 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$53","v":{"v":0.10641343104999999,"d":"10.64%"}},{"v":0.10641343104999999,"d":"10.64%"},{"$f":"+'UF3 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$92","v":{"v":0.10120624260000001,"d":"10.12%"}},{"v":0.10120624260000001,"d":"10.12%"},{"$f":"+'UF3 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$131","v":{"v":0.1048212204,"d":"10.48%"}},{"v":0.1048212204,"d":"10.48%"},{"$f":"+'UF3 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF3 All Funds'!$B$170","v":{"v":0.10871418320000001,"d":"10.87%"}},{"v":0.10871418320000001,"d":"10.87%"}]
["Unifor Unit 3 (Parking)","L38",{"$f":"+C839","v":{"v":200000,"d":"200,000"}},{"$f":"+D839","v":{"v":0.10641343104999999,"d":"10.64%"}},{"v":0.10641343104999999,"d":"10.64%"},{"$f":"+F839","v":{"v":200000,"d":"200,000"}},{"$f":"+G839","v":{"v":0.10120624260000001,"d":"10.12%"}},{"v":0.10120624260000001,"d":"10.12%"},{"$f":"+I839","v":{"v":200000,"d":"200,000"}},{"$f":"+J839","v":{"v":0.1048212204,"d":"10.48%"}},{"v":0.1048212204,"d":"10.48%"},{"$f":"+L839","v":{"v":200000,"d":"200,000"}},{"$f":"+M839","v":{"v":0.10871418320000001,"d":"10.87%"}},{"v":0.10871418320000001,"d":"10.87%"}]
["Unifor Unit 3 (Parking)","L39",{"$f":"+C840","v":{"v":200000,"d":"200,000"}},{"v":0.10641343104999999,"d":"10.64%"},{"v":0.10641343104999999,"d":"10.64%"},{"$f":"+F840","v":{"v":200000,"d":"200,000"}},{"v":0.10120624260000001,"d":"10.12%"},{"v":0.10120624260000001,"d":"10.12%"},{"$f":"+I840","v":{"v":200000,"d":"200,000"}},{"v":0.1048212204,"d":"10.48%"},{"v":0.1048212204,"d":"10.48%"},{"$f":"+L840","v":{"v":200000,"d":"200,000"}},{"v":0.10871418320000001,"d":"10.87%"},{"v":0.10871418320000001,"d":"10.87%"}]
["Unifor Unit 3 (Parking)","L40",{"v":200000,"d":"200,000"},{"v":0.10641343104999999,"d":"10.64%"},{"v":0.10641343104999999,"d":"10.64%"},{"v":200000,"d":"200,000"},{"v":0.10120624260000001,"d":"10.12%"},{"v":0.10120624260000001,"d":"10.12%"},{"v":200000,"d":"200,000"},{"v":0.1048212204,"d":"10.48%"},{"v":0.1048212204,"d":"10.48%"},{"v":200000,"d":"200,000"},{"v":0.10871418320000001,"d":"10.87%"},{"v":0.10871418320000001,"d":"10.87%"}]
["Reseach Associate Academic","L1",{"$f":"+'RAA 30'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 30'!$B$17","v":{"v":0.25868154000000004,"d":"25.87%"}},{"$f":"+D843","v":{"v":0.25868154000000004,"d":"25.87%"}},{"$f":"+'RAA 30'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 30'!$B$56","v":{"v":0.26328082,"d":"26.33%"}},{"$f":"+G843","v":{"v":0.26328082,"d":"26.33%"}},{"$f":"+'RAA 30'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 30'!$B$95","v":{"v":0.27023818000000005,"d":"27.02%"}},{"$f":"+J843","v":{"v":0.27023818000000005,"d":"27.02%"}},{"$f":"+'RAA 30'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'RAA 30'!$B$134","v":{"v":0.28749754000000005,"d":"28.75%"}},{"$f":"+M843","v":{"v":0.28749754000000005,"d":"28.75%"}}]
["Reseach Associate Academic","L2",{"$f":"+'RAA 30'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'RAA 30'!$B$18","v":{"v":0.226852824,"d":"22.69%"}},{"$f":"+D844","v":{"v":0.226852824,"d":"22.69%"}},{"$f":"+'RAA 30'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'RAA 30'!$B$57","v":{"v":0.23028224800000002,"d":"23.03%"}},{"$f":"+G844","v":{"v":0.23028224800000002,"d":"23.03%"}},{"$f":"+'RAA 30'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'RAA 30'!$B$96","v":{"v":0.235848136,"d":"23.58%"}},{"$f":"+J844","v":{"v":0.235848136,"d":"23.58%"}},{"$f":"+'RAA 30'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'RAA 30'!$B$135","v":{"v":0.25165562399999997,"d":"25.17%"}},{"$f":"+M844","v":{"v":0.25165562399999997,"d":"25.17%"}}]
["Reseach Associate Academic","L3",{"$f":"+'RAA 30'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 30'!$B$19","v":{"v":0.20563368000000004,"d":"20.56%"}},{"v":0.20563368000000004,"d":"20.56%"},{"$f":"+'RAA 30'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 30'!$B$58","v":{"v":0.20828320000000006,"d":"20.83%"}},{"v":0.20828320000000006,"d":"20.83%"},{"$f":"+'RAA 30'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 30'!$B$97","v":{"v":0.21292144000000005,"d":"21.29%"}},{"v":0.21292144000000005,"d":"21.29%"},{"$f":"+'RAA 30'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'RAA 30'!$B$136","v":{"v":0.22776101333333335,"d":"22.78%"}},{"v":0.22776101333333335,"d":"22.78%"}]
["Reseach Associate Academic","L4",{"$f":"+'RAA 30'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 30'!$B$20","v":{"v":0.19047714857142858,"d":"19.05%"}},{"v":0.19047714857142858,"d":"19.05%"},{"$f":"+'RAA 30'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 30'!$B$59","v":{"v":0.1925695942857143,"d":"19.26%"}},{"v":0.1925695942857143,"d":"19.26%"},{"$f":"+'RAA 30'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 30'!$B$98","v":{"v":0.1965452285714286,"d":"19.65%"}},{"v":0.1965452285714286,"d":"19.65%"},{"$f":"+'RAA 30'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'RAA 30'!$B$137","v":{"v":0.21069343428571427,"d":"21.07%"}},{"v":0.21069343428571427,"d":"21.07%"}]
["Reseach Associate Academic","L5",{"$f":"+'RAA 30'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 30'!$B$21","v":{"v":0.17910974999999998,"d":"17.91%"}},{"v":0.17910974999999998,"d":"17.91%"},{"$f":"+'RAA 30'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 30'!$B$60","v":{"v":0.18078439000000002,"d":"18.08%"}},{"v":0.18078439000000002,"d":"18.08%"},{"$f":"+'RAA 30'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 30'!$B$99","v":{"v":0.18426307,"d":"18.43%"}},{"v":0.18426307,"d":"18.43%"},{"$f":"+'RAA 30'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'RAA 30'!$B$138","v":{"v":0.19789275,"d":"19.79%"}},{"v":0.19789275,"d":"19.79%"}]
["Reseach Associate Academic","L6",{"$f":"+'RAA 30'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 30'!$B$22","v":{"v":0.17026844000000002,"d":"17.03%"}},{"v":0.17026844000000002,"d":"17.03%"},{"$f":"+'RAA 30'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 30'!$B$61","v":{"v":0.17161812000000004,"d":"17.16%"}},{"v":0.17161812000000004,"d":"17.16%"},{"$f":"+'RAA 30'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 30'!$B$100","v":{"v":0.17471028000000002,"d":"17.47%"}},{"v":0.17471028000000002,"d":"17.47%"},{"$f":"+'RAA 30'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'RAA 30'!$B$139","v":{"v":0.18793666222222222,"d":"18.79%"}},{"v":0.18793666222222222,"d":"18.79%"}]
["Reseach Associate Academic","L7",{"$f":"+'RAA 30'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 30'!$B$23","v":{"v":0.163195392,"d":"16.32%"}},{"v":0.163195392,"d":"16.32%"},{"$f":"+'RAA 30'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 30'!$B$62","v":{"v":0.164285104,"d":"16.43%"}},{"v":0.164285104,"d":"16.43%"},{"$f":"+'RAA 30'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 30'!$B$101","v":{"v":0.16706804799999997,"d":"16.71%"}},{"v":0.16706804799999997,"d":"16.71%"},{"$f":"+'RAA 30'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'RAA 30'!$B$140","v":{"v":0.179971792,"d":"18.00%"}},{"v":0.179971792,"d":"18.00%"}]
["Reseach Associate Academic","L8",{"$f":"+'RAA 30'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 30'!$B$24","v":{"v":0.1555611338181818,"d":"15.56%"}},{"v":0.1555611338181818,"d":"15.56%"},{"$f":"+'RAA 30'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 30'!$B$63","v":{"v":0.15707204581818185,"d":"15.71%"}},{"v":0.15707204581818185,"d":"15.71%"},{"$f":"+'RAA 30'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 30'!$B$102","v":{"v":0.16014589600000004,"d":"16.01%"}},{"v":0.16014589600000004,"d":"16.01%"},{"$f":"+'RAA 30'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'RAA 30'!$B$141","v":{"v":0.17332956436363636,"d":"17.33%"}},{"v":0.17332956436363636,"d":"17.33%"}]
["Reseach Associate Academic","L9",{"$f":"+'RAA 30'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 30'!$B$25","v":{"v":0.144849936,"d":"14.48%"}},{"v":0.144849936,"d":"14.48%"},{"$f":"+'RAA 30'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 30'!$B$64","v":{"v":0.14712077200000004,"d":"14.71%"}},{"v":0.14712077200000004,"d":"14.71%"},{"$f":"+'RAA 30'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 30'!$B$103","v":{"v":0.15101096800000005,"d":"15.10%"}},{"v":0.15101096800000005,"d":"15.10%"},{"$f":"+'RAA 30'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'RAA 30'!$B$142","v":{"v":0.16480183066666668,"d":"16.48%"}},{"v":0.16480183066666668,"d":"16.48%"}]
["Reseach Associate Academic","L10",{"$f":"+'RAA 30'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 30'!$B$26","v":{"v":0.13578661476923076,"d":"13.58%"}},{"v":0.13578661476923076,"d":"13.58%"},{"$f":"+'RAA 30'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 30'!$B$65","v":{"v":0.13778661723076926,"d":"13.78%"}},{"v":0.13778661723076926,"d":"13.78%"},{"$f":"+'RAA 30'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 30'!$B$104","v":{"v":0.14137756738461543,"d":"14.14%"}},{"v":0.14137756738461543,"d":"14.14%"},{"$f":"+'RAA 30'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'RAA 30'!$B$143","v":{"v":0.15410759446153846,"d":"15.41%"}},{"v":0.15410759446153846,"d":"15.41%"}]
["Reseach Associate Academic","L11",{"$f":"+'RAA 30'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 30'!$B$27","v":{"v":0.1280180537142857,"d":"12.80%"}},{"v":0.1280180537142857,"d":"12.80%"},{"$f":"+'RAA 30'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 30'!$B$66","v":{"v":0.12978591314285717,"d":"12.98%"}},{"v":0.12978591314285717,"d":"12.98%"},{"$f":"+'RAA 30'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 30'!$B$105","v":{"v":0.13312036685714287,"d":"13.31%"}},{"v":0.13312036685714287,"d":"13.31%"},{"$f":"+'RAA 30'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'RAA 30'!$B$144","v":{"v":0.1449411062857143,"d":"14.49%"}},{"v":0.1449411062857143,"d":"14.49%"}]
["Reseach Associate Academic","L12",{"$f":"+'RAA 30'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 30'!$B$28","v":{"v":0.1212853008,"d":"12.13%"}},{"v":0.1212853008,"d":"12.13%"},{"$f":"+'RAA 30'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 30'!$B$67","v":{"v":0.12285196960000001,"d":"12.29%"}},{"v":0.12285196960000001,"d":"12.29%"},{"$f":"+'RAA 30'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 30'!$B$106","v":{"v":0.12596412640000001,"d":"12.60%"}},{"v":0.12596412640000001,"d":"12.60%"},{"$f":"+'RAA 30'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'RAA 30'!$B$145","v":{"v":0.13699681653333334,"d":"13.70%"}},{"v":0.13699681653333334,"d":"13.70%"}]
["Reseach Associate Academic","L13",{"$f":"+'RAA 30'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 30'!$B$29","v":{"v":0.11539414199999999,"d":"11.54%"}},{"v":0.11539414199999999,"d":"11.54%"},{"$f":"+'RAA 30'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 30'!$B$68","v":{"v":0.11678476900000001,"d":"11.68%"}},{"v":0.11678476900000001,"d":"11.68%"},{"$f":"+'RAA 30'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 30'!$B$107","v":{"v":0.11970241600000002,"d":"11.97%"}},{"v":0.11970241600000002,"d":"11.97%"},{"$f":"+'RAA 30'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'RAA 30'!$B$146","v":{"v":0.130045563,"d":"13.00%"}},{"v":0.130045563,"d":"13.00%"}]
["Reseach Associate Academic","L14",{"$f":"+'RAA 30'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 30'!$B$30","v":{"v":0.11019606070588236,"d":"11.02%"}},{"v":0.11019606070588236,"d":"11.02%"},{"$f":"+'RAA 30'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 30'!$B$69","v":{"v":0.11143135670588238,"d":"11.14%"}},{"v":0.11143135670588238,"d":"11.14%"},{"$f":"+'RAA 30'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 30'!$B$108","v":{"v":0.11417737741176474,"d":"11.42%"}},{"v":0.11417737741176474,"d":"11.42%"},{"$f":"+'RAA 30'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'RAA 30'!$B$147","v":{"v":0.12391210400000001,"d":"12.39%"}},{"v":0.12391210400000001,"d":"12.39%"}]
["Reseach Associate Academic","L15",{"$f":"+'RAA 30'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 30'!$B$31","v":{"v":0.10549554400000001,"d":"10.55%"}},{"v":0.10549554400000001,"d":"10.55%"},{"$f":"+'RAA 30'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 30'!$B$70","v":{"v":0.10667276800000002,"d":"10.67%"}},{"v":0.10667276800000002,"d":"10.67%"},{"$f":"+'RAA 30'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 30'!$B$109","v":{"v":0.10926623200000003,"d":"10.93%"}},{"v":0.10926623200000003,"d":"10.93%"},{"$f":"+'RAA 30'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'RAA 30'!$B$148","v":{"v":0.11846014044444445,"d":"11.85%"}},{"v":0.11846014044444445,"d":"11.85%"}]
["Reseach Associate Academic","L16",{"$f":"+'RAA 30'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 30'!$B$32","v":{"v":0.10117613431578948,"d":"10.12%"}},{"v":0.10117613431578948,"d":"10.12%"},{"$f":"+'RAA 30'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 30'!$B$71","v":{"v":0.10225971494736844,"d":"10.23%"}},{"v":0.10225971494736844,"d":"10.23%"},{"$f":"+'RAA 30'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 30'!$B$110","v":{"v":0.10483036505263159,"d":"10.48%"}},{"v":0.10483036505263159,"d":"10.48%"},{"$f":"+'RAA 30'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'RAA 30'!$B$149","v":{"v":0.11358206778947369,"d":"11.36%"}},{"v":0.11358206778947369,"d":"11.36%"}]
["Reseach Associate Academic","L17",{"$f":"+'RAA 30'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 30'!$B$33","v":{"v":0.0972886656,"d":"9.73%"}},{"v":0.0972886656,"d":"9.73%"},{"$f":"+'RAA 30'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 30'!$B$72","v":{"v":0.0982555672,"d":"9.83%"}},{"v":0.0982555672,"d":"9.83%"},{"$f":"+'RAA 30'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 30'!$B$111","v":{"v":0.1006976848,"d":"10.07%"}},{"v":0.1006976848,"d":"10.07%"},{"$f":"+'RAA 30'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'RAA 30'!$B$150","v":{"v":0.10908380239999999,"d":"10.91%"}},{"v":0.10908380239999999,"d":"10.91%"}]
["Reseach Associate Academic","L18",{"$f":"+'RAA 30'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 30'!$B$34","v":{"v":0.093655872,"d":"9.37%"}},{"v":0.093655872,"d":"9.37%"},{"$f":"+'RAA 30'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 30'!$B$73","v":{"v":0.09451720685714286,"d":"9.45%"}},{"v":0.09451720685714286,"d":"9.45%"},{"$f":"+'RAA 30'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 30'!$B$112","v":{"v":0.09684303314285715,"d":"9.68%"}},{"v":0.09684303314285715,"d":"9.68%"},{"$f":"+'RAA 30'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'RAA 30'!$B$151","v":{"v":0.10482981180952379,"d":"10.48%"}},{"v":0.10482981180952379,"d":"10.48%"}]
["Reseach Associate Academic","L19",{"$f":"+'RAA 30'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 30'!$B$35","v":{"v":0.09035333236363635,"d":"9.04%"}},{"v":0.09035333236363635,"d":"9.04%"},{"$f":"+'RAA 30'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 30'!$B$74","v":{"v":0.09111869745454546,"d":"9.11%"}},{"v":0.09111869745454546,"d":"9.11%"},{"$f":"+'RAA 30'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 30'!$B$113","v":{"v":0.09333880436363637,"d":"9.33%"}},{"v":0.09333880436363637,"d":"9.33%"},{"$f":"+'RAA 30'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'RAA 30'!$B$152","v":{"v":0.10096254763636363,"d":"10.10%"}},{"v":0.10096254763636363,"d":"10.10%"}]
["Reseach Associate Academic","L20",{"$f":"+'RAA 30'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 30'!$B$36","v":{"v":0.08733797008695651,"d":"8.73%"}},{"v":0.08733797008695651,"d":"8.73%"},{"$f":"+'RAA 30'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 30'!$B$75","v":{"v":0.08801571060869566,"d":"8.80%"}},{"v":0.08801571060869566,"d":"8.80%"},{"$f":"+'RAA 30'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 30'!$B$114","v":{"v":0.09013929113043478,"d":"9.01%"}},{"v":0.09013929113043478,"d":"9.01%"},{"$f":"+'RAA 30'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'RAA 30'!$B$153","v":{"v":0.09743156730434781,"d":"9.74%"}},{"v":0.09743156730434781,"d":"9.74%"}]
["Reseach Associate Academic","L21",{"$f":"+'RAA 30'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 30'!$B$37","v":{"v":0.08457388799999999,"d":"8.46%"}},{"v":0.08457388799999999,"d":"8.46%"},{"$f":"+'RAA 30'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 30'!$B$76","v":{"v":0.085171306,"d":"8.52%"}},{"v":0.085171306,"d":"8.52%"},{"$f":"+'RAA 30'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 30'!$B$115","v":{"v":0.087206404,"d":"8.72%"}},{"v":0.087206404,"d":"8.72%"},{"$f":"+'RAA 30'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'RAA 30'!$B$154","v":{"v":0.09419483533333332,"d":"9.42%"}},{"v":0.09419483533333332,"d":"9.42%"}]
["Reseach Associate Academic","L22",{"$f":"+'RAA 30'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 30'!$B$38","v":{"v":0.08203093247999999,"d":"8.20%"}},{"v":0.08203093247999999,"d":"8.20%"},{"$f":"+'RAA 30'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 30'!$B$77","v":{"v":0.08255445376000001,"d":"8.26%"}},{"v":0.08255445376000001,"d":"8.26%"},{"$f":"+'RAA 30'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 30'!$B$116","v":{"v":0.08450814784,"d":"8.45%"}},{"v":0.08450814784,"d":"8.45%"},{"$f":"+'RAA 30'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'RAA 30'!$B$155","v":{"v":0.09121704191999999,"d":"9.12%"}},{"v":0.09121704191999999,"d":"9.12%"}]
["Reseach Associate Academic","L23",{"$f":"+'RAA 30'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 30'!$B$39","v":{"v":0.0796835889230769,"d":"7.97%"}},{"v":0.0796835889230769,"d":"7.97%"},{"$f":"+'RAA 30'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 30'!$B$78","v":{"v":0.08013889784615386,"d":"8.01%"}},{"v":0.08013889784615386,"d":"8.01%"},{"$f":"+'RAA 30'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 30'!$B$117","v":{"v":0.08201744984615385,"d":"8.20%"}},{"v":0.08201744984615385,"d":"8.20%"},{"$f":"+'RAA 30'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'RAA 30'!$B$156","v":{"v":0.08846830953846153,"d":"8.85%"}},{"v":0.08846830953846153,"d":"8.85%"}]
["Reseach Associate Academic","L24",{"$f":"+'RAA 30'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 30'!$B$40","v":{"v":0.07751012266666665,"d":"7.75%"}},{"v":0.07751012266666665,"d":"7.75%"},{"$f":"+'RAA 30'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 30'!$B$79","v":{"v":0.07790227200000001,"d":"7.79%"}},{"v":0.07790227200000001,"d":"7.79%"},{"$f":"+'RAA 30'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 30'!$B$118","v":{"v":0.079711248,"d":"7.97%"}},{"v":0.079711248,"d":"7.97%"},{"$f":"+'RAA 30'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'RAA 30'!$B$157","v":{"v":0.08592318696296296,"d":"8.59%"}},{"v":0.08592318696296296,"d":"8.59%"}]
["Reseach Associate Academic","L25",{"$f":"+'RAA 30'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 30'!$B$41","v":{"v":0.07549190399999998,"d":"7.55%"}},{"v":0.07549190399999998,"d":"7.55%"},{"$f":"+'RAA 30'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 30'!$B$80","v":{"v":0.07582540514285714,"d":"7.58%"}},{"v":0.07582540514285714,"d":"7.58%"},{"$f":"+'RAA 30'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 30'!$B$119","v":{"v":0.07756977485714286,"d":"7.76%"}},{"v":0.07756977485714286,"d":"7.76%"},{"$f":"+'RAA 30'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'RAA 30'!$B$158","v":{"v":0.08355985885714284,"d":"8.36%"}},{"v":0.08355985885714284,"d":"8.36%"}]
["Reseach Associate Academic","L26",{"$f":"+'RAA 30'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 30'!$B$42","v":{"v":0.0736128728275862,"d":"7.36%"}},{"v":0.0736128728275862,"d":"7.36%"},{"$f":"+'RAA 30'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 30'!$B$81","v":{"v":0.07389177048275862,"d":"7.39%"}},{"v":0.07389177048275862,"d":"7.39%"},{"$f":"+'RAA 30'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 30'!$B$120","v":{"v":0.07557598951724138,"d":"7.56%"}},{"v":0.07557598951724138,"d":"7.56%"},{"$f":"+'RAA 30'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'RAA 30'!$B$159","v":{"v":0.08135951889655171,"d":"8.14%"}},{"v":0.08135951889655171,"d":"8.14%"}]
["Reseach Associate Academic","L27",{"$f":"+'RAA 30'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 30'!$B$43","v":{"v":0.0718591104,"d":"7.19%"}},{"v":0.0718591104,"d":"7.19%"},{"$f":"+'RAA 30'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 30'!$B$82","v":{"v":0.0720870448,"d":"7.21%"}},{"v":0.0720870448,"d":"7.21%"},{"$f":"+'RAA 30'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 30'!$B$121","v":{"v":0.07371512320000001,"d":"7.37%"}},{"v":0.07371512320000001,"d":"7.37%"},{"$f":"+'RAA 30'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'RAA 30'!$B$160","v":{"v":0.07930586826666666,"d":"7.93%"}},{"v":0.07930586826666666,"d":"7.93%"}]
["Reseach Associate Academic","L28",{"$f":"+'RAA 30'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 30'!$B$44","v":{"v":0.07021849393548386,"d":"7.02%"}},{"v":0.07021849393548386,"d":"7.02%"},{"$f":"+'RAA 30'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 30'!$B$83","v":{"v":0.07039875303225807,"d":"7.04%"}},{"v":0.07039875303225807,"d":"7.04%"},{"$f":"+'RAA 30'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 30'!$B$122","v":{"v":0.07197431277419356,"d":"7.20%"}},{"v":0.07197431277419356,"d":"7.20%"},{"$f":"+'RAA 30'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'RAA 30'!$B$161","v":{"v":0.07738471122580644,"d":"7.74%"}},{"v":0.07738471122580644,"d":"7.74%"}]
["Reseach Associate Academic","L29",{"$f":"+'RAA 30'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 30'!$B$45","v":{"v":0.068680416,"d":"6.87%"}},{"v":0.068680416,"d":"6.87%"},{"$f":"+'RAA 30'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 30'!$B$84","v":{"v":0.0688159795,"d":"6.88%"}},{"v":0.0688159795,"d":"6.88%"},{"$f":"+'RAA 30'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 30'!$B$123","v":{"v":0.07034230300000001,"d":"7.03%"}},{"v":0.07034230300000001,"d":"7.03%"},{"$f":"+'RAA 30'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'RAA 30'!$B$162","v":{"v":0.07558362649999999,"d":"7.56%"}},{"v":0.07558362649999999,"d":"7.56%"}]
["Reseach Associate Academic","L30",{"$f":"+'RAA 30'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 30'!$B$46","v":{"v":0.0672355549090909,"d":"6.72%"}},{"v":0.0672355549090909,"d":"6.72%"},{"$f":"+'RAA 30'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 30'!$B$85","v":{"v":0.06732913163636364,"d":"6.73%"}},{"v":0.06732913163636364,"d":"6.73%"},{"$f":"+'RAA 30'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 30'!$B$124","v":{"v":0.06880920290909091,"d":"6.88%"}},{"v":0.06880920290909091,"d":"6.88%"},{"$f":"+'RAA 30'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'RAA 30'!$B$163","v":{"v":0.07389169842424241,"d":"7.39%"}},{"v":0.07389169842424241,"d":"7.39%"}]
["Reseach Associate Academic","L31",{"$f":"+'RAA 30'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 30'!$B$47","v":{"v":0.06587568564705881,"d":"6.59%"}},{"v":0.06587568564705881,"d":"6.59%"},{"$f":"+'RAA 30'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 30'!$B$86","v":{"v":0.0659297454117647,"d":"6.59%"}},{"v":0.0659297454117647,"d":"6.59%"},{"$f":"+'RAA 30'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 30'!$B$125","v":{"v":0.06736628517647059,"d":"6.74%"}},{"v":0.06736628517647059,"d":"6.74%"},{"$f":"+'RAA 30'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'RAA 30'!$B$164","v":{"v":0.07229929552941176,"d":"7.23%"}},{"v":0.07229929552941176,"d":"7.23%"}]
["Reseach Associate Academic","L32",{"$f":"+'RAA 30'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 30'!$B$48","v":{"v":0.06459352319999999,"d":"6.46%"}},{"v":0.06459352319999999,"d":"6.46%"},{"$f":"+'RAA 30'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 30'!$B$87","v":{"v":0.06461032411428572,"d":"6.46%"}},{"v":0.06461032411428572,"d":"6.46%"},{"$f":"+'RAA 30'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 30'!$B$126","v":{"v":0.06600581988571429,"d":"6.60%"}},{"v":0.06600581988571429,"d":"6.60%"},{"$f":"+'RAA 30'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'RAA 30'!$B$165","v":{"v":0.07079788708571429,"d":"7.08%"}},{"v":0.07079788708571429,"d":"7.08%"}]
["Reseach Associate Academic","L33",{"$f":"+'RAA 30'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 30'!$B$49","v":{"v":0.06338259199999999,"d":"6.34%"}},{"v":0.06338259199999999,"d":"6.34%"},{"$f":"+'RAA 30'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 30'!$B$88","v":{"v":0.06336420400000001,"d":"6.34%"}},{"v":0.06336420400000001,"d":"6.34%"},{"$f":"+'RAA 30'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 30'!$B$127","v":{"v":0.064720936,"d":"6.47%"}},{"v":0.064720936,"d":"6.47%"},{"$f":"+'RAA 30'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'RAA 30'!$B$166","v":{"v":0.06937989022222223,"d":"6.94%"}},{"v":0.06937989022222223,"d":"6.94%"}]
["Reseach Associate Academic","L34",{"$f":"+'RAA 30'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 30'!$B$50","v":{"v":0.06223711654054053,"d":"6.22%"}},{"v":0.06223711654054053,"d":"6.22%"},{"$f":"+'RAA 30'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 30'!$B$89","v":{"v":0.06218544172972973,"d":"6.22%"}},{"v":0.06218544172972973,"d":"6.22%"},{"$f":"+'RAA 30'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 30'!$B$128","v":{"v":0.0635055052972973,"d":"6.35%"}},{"v":0.0635055052972973,"d":"6.35%"},{"$f":"+'RAA 30'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'RAA 30'!$B$167","v":{"v":0.06803854183783783,"d":"6.80%"}},{"v":0.06803854183783783,"d":"6.80%"}]
["Reseach Associate Academic","L35",{"$f":"+'RAA 30'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 30'!$B$51","v":{"v":0.061151929263157885,"d":"6.12%"}},{"v":0.061151929263157885,"d":"6.12%"},{"$f":"+'RAA 30'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 30'!$B$90","v":{"v":0.06106871957894737,"d":"6.11%"}},{"v":0.06106871957894737,"d":"6.11%"},{"$f":"+'RAA 30'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 30'!$B$129","v":{"v":0.06235404463157895,"d":"6.24%"}},{"v":0.06235404463157895,"d":"6.24%"},{"$f":"+'RAA 30'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'RAA 30'!$B$168","v":{"v":0.06676779073684211,"d":"6.68%"}},{"v":0.06676779073684211,"d":"6.68%"}]
["Reseach Associate Academic","L36",{"$f":"+'RAA 30'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 30'!$B$52","v":{"v":0.06012239261538461,"d":"6.01%"}},{"v":0.06012239261538461,"d":"6.01%"},{"$f":"+'RAA 30'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 30'!$B$91","v":{"v":0.060009265230769236,"d":"6.00%"}},{"v":0.060009265230769236,"d":"6.00%"},{"$f":"+'RAA 30'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 30'!$B$130","v":{"v":0.06126163323076923,"d":"6.13%"}},{"v":0.06126163323076923,"d":"6.13%"},{"$f":"+'RAA 30'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'RAA 30'!$B$169","v":{"v":0.06556220635897436,"d":"6.56%"}},{"v":0.06556220635897436,"d":"6.56%"}]
["Reseach Associate Academic","L37",{"$f":"+'RAA 30'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 30'!$B$53","v":{"v":0.05914433279999999,"d":"5.91%"}},{"v":0.05914433279999999,"d":"5.91%"},{"$f":"+'RAA 30'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 30'!$B$92","v":{"v":0.059002783600000004,"d":"5.90%"}},{"v":0.059002783600000004,"d":"5.90%"},{"$f":"+'RAA 30'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 30'!$B$131","v":{"v":0.060223842400000005,"d":"6.02%"}},{"v":0.060223842400000005,"d":"6.02%"},{"$f":"+'RAA 30'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'RAA 30'!$B$170","v":{"v":0.0644169012,"d":"6.44%"}},{"v":0.0644169012,"d":"6.44%"}]
["Reseach Associate Academic","L38",{"$f":"+C879","v":{"v":200000,"d":"200,000"}},{"$f":"+D879","v":{"v":0.05914433279999999,"d":"5.91%"}},{"v":0.05914433279999999,"d":"5.91%"},{"$f":"+F879","v":{"v":200000,"d":"200,000"}},{"$f":"+G879","v":{"v":0.059002783600000004,"d":"5.90%"}},{"v":0.059002783600000004,"d":"5.90%"},{"$f":"+I879","v":{"v":200000,"d":"200,000"}},{"$f":"+J879","v":{"v":0.060223842400000005,"d":"6.02%"}},{"v":0.060223842400000005,"d":"6.02%"},{"$f":"+L879","v":{"v":200000,"d":"200,000"}},{"$f":"+M879","v":{"v":0.0644169012,"d":"6.44%"}},{"v":0.0644169012,"d":"6.44%"}]
["Reseach Associate Academic","L39",{"$f":"+C880","v":{"v":200000,"d":"200,000"}},{"v":0.05914433279999999,"d":"5.91%"},{"v":0.05914433279999999,"d":"5.91%"},{"$f":"+F880","v":{"v":200000,"d":"200,000"}},{"v":0.059002783600000004,"d":"5.90%"},{"v":0.059002783600000004,"d":"5.90%"},{"$f":"+I880","v":{"v":200000,"d":"200,000"}},{"v":0.060223842400000005,"d":"6.02%"},{"v":0.060223842400000005,"d":"6.02%"},{"$f":"+L880","v":{"v":200000,"d":"200,000"}},{"v":0.0644169012,"d":"6.44%"},{"v":0.0644169012,"d":"6.44%"}]
["Reseach Associate Academic","L40",{"v":200000,"d":"200,000"},{"v":0.05914433279999999,"d":"5.91%"},{"v":0.05914433279999999,"d":"5.91%"},{"v":200000,"d":"200,000"},{"v":0.059002783600000004,"d":"5.90%"},{"v":0.059002783600000004,"d":"5.90%"},{"v":200000,"d":"200,000"},{"v":0.060223842400000005,"d":"6.02%"},{"v":0.060223842400000005,"d":"6.02%"},{"v":200000,"d":"200,000"},{"v":0.0644169012,"d":"6.44%"},{"v":0.0644169012,"d":"6.44%"}]
["Senior Academic Officers","L1",{"$f":"+'SAA 30'!$A$17","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 30'!$B$17","v":{"v":0.2944862856,"d":"29.45%"}},{"$f":"+D883","v":{"v":0.2944862856,"d":"29.45%"}},{"$f":"+'SAA 30'!$A$56","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 30'!$B$56","v":{"v":0.2899704872,"d":"29.00%"}},{"$f":"+G883","v":{"v":0.2899704872,"d":"29.00%"}},{"$f":"+'SAA 30'!$A$95","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 30'!$B$95","v":{"v":0.2919677048,"d":"29.20%"}},{"$f":"+J883","v":{"v":0.2919677048,"d":"29.20%"}},{"$f":"+'SAA 30'!$A$134","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAA 30'!$B$134","v":{"v":0.2999764224,"d":"30.00%"}},{"$f":"+M883","v":{"v":0.2999764224,"d":"30.00%"}}]
["Senior Academic Officers","L2",{"$f":"+'SAA 30'!$A$18","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 30'!$B$18","v":{"v":0.2896172378181818,"d":"28.96%"}},{"$f":"+D884","v":{"v":0.2896172378181818,"d":"28.96%"}},{"$f":"+'SAA 30'!$A$57","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 30'!$B$57","v":{"v":0.2849437847272727,"d":"28.49%"}},{"$f":"+G884","v":{"v":0.2849437847272727,"d":"28.49%"}},{"$f":"+'SAA 30'!$A$96","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 30'!$B$96","v":{"v":0.2867594370909091,"d":"28.68%"}},{"$f":"+J884","v":{"v":0.2867594370909091,"d":"28.68%"}},{"$f":"+'SAA 30'!$A$135","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAA 30'!$B$135","v":{"v":0.2940400894545454,"d":"29.40%"}},{"$f":"+M884","v":{"v":0.2940400894545454,"d":"29.40%"}}]
["Senior Academic Officers","L3",{"$f":"+'SAA 30'!$A$19","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 30'!$B$19","v":{"v":0.28555969800000003,"d":"28.56%"}},{"v":0.28555969800000003,"d":"28.56%"},{"$f":"+'SAA 30'!$A$58","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 30'!$B$58","v":{"v":0.28075486600000005,"d":"28.08%"}},{"v":0.28075486600000005,"d":"28.08%"},{"$f":"+'SAA 30'!$A$97","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 30'!$B$97","v":{"v":0.28241921400000003,"d":"28.24%"}},{"v":0.28241921400000003,"d":"28.24%"},{"$f":"+'SAA 30'!$A$136","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAA 30'!$B$136","v":{"v":0.28909314533333336,"d":"28.91%"}},{"v":0.28909314533333336,"d":"28.91%"}]
["Senior Academic Officers","L4",{"$f":"+'SAA 30'!$A$20","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 30'!$B$20","v":{"v":0.2821263950769231,"d":"28.21%"}},{"v":0.2821263950769231,"d":"28.21%"},{"$f":"+'SAA 30'!$A$59","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 30'!$B$59","v":{"v":0.2772103963076923,"d":"27.72%"}},{"v":0.2772103963076923,"d":"27.72%"},{"$f":"+'SAA 30'!$A$98","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 30'!$B$98","v":{"v":0.2787467175384616,"d":"27.87%"}},{"v":0.2787467175384616,"d":"27.87%"},{"$f":"+'SAA 30'!$A$137","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAA 30'!$B$137","v":{"v":0.2849072695384615,"d":"28.49%"}},{"v":0.2849072695384615,"d":"28.49%"}]
["Senior Academic Officers","L5",{"$f":"+'SAA 30'!$A$21","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 30'!$B$21","v":{"v":0.279183564,"d":"27.92%"}},{"v":0.279183564,"d":"27.92%"},{"$f":"+'SAA 30'!$A$60","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 30'!$B$60","v":{"v":0.2741722794285715,"d":"27.42%"}},{"v":0.2741722794285715,"d":"27.42%"},{"$f":"+'SAA 30'!$A$99","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 30'!$B$99","v":{"v":0.27559886342857143,"d":"27.56%"}},{"v":0.27559886342857143,"d":"27.56%"},{"$f":"+'SAA 30'!$A$138","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAA 30'!$B$138","v":{"v":0.281319376,"d":"28.13%"}},{"v":0.281319376,"d":"28.13%"}]
["Senior Academic Officers","L6",{"$f":"+'SAA 30'!$A$22","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 30'!$B$22","v":{"v":0.2766331104,"d":"27.66%"}},{"v":0.2766331104,"d":"27.66%"},{"$f":"+'SAA 30'!$A$61","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 30'!$B$61","v":{"v":0.27153924479999997,"d":"27.15%"}},{"v":0.27153924479999997,"d":"27.15%"},{"$f":"+'SAA 30'!$A$100","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 30'!$B$100","v":{"v":0.27287072320000005,"d":"27.29%"}},{"v":0.27287072320000005,"d":"27.29%"},{"$f":"+'SAA 30'!$A$139","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAA 30'!$B$139","v":{"v":0.2782098682666667,"d":"27.82%"}},{"v":0.2782098682666667,"d":"27.82%"}]
["Senior Academic Officers","L7",{"$f":"+'SAA 30'!$A$23","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 30'!$B$23","v":{"v":0.27440146349999994,"d":"27.44%"}},{"v":0.27440146349999994,"d":"27.44%"},{"$f":"+'SAA 30'!$A$62","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 30'!$B$62","v":{"v":0.2692353395,"d":"26.92%"}},{"v":0.2692353395,"d":"26.92%"},{"$f":"+'SAA 30'!$A$101","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 30'!$B$101","v":{"v":0.27048360050000003,"d":"27.05%"}},{"v":0.27048360050000003,"d":"27.05%"},{"$f":"+'SAA 30'!$A$140","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAA 30'!$B$140","v":{"v":0.275489049,"d":"27.55%"}},{"v":0.275489049,"d":"27.55%"}]
["Senior Academic Officers","L8",{"$f":"+'SAA 30'!$A$24","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 30'!$B$24","v":{"v":0.26313677505882355,"d":"26.31%"}},{"v":0.26313677505882355,"d":"26.31%"},{"$f":"+'SAA 30'!$A$63","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 30'!$B$63","v":{"v":0.2618495407058823,"d":"26.18%"}},{"v":0.2618495407058823,"d":"26.18%"},{"$f":"+'SAA 30'!$A$102","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 30'!$B$102","v":{"v":0.2669361392941177,"d":"26.69%"}},{"v":0.2669361392941177,"d":"26.69%"},{"$f":"+'SAA 30'!$A$141","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAA 30'!$B$141","v":{"v":0.27308832611764705,"d":"27.31%"}},{"v":0.27308832611764705,"d":"27.31%"}]
["Senior Academic Officers","L9",{"$f":"+'SAA 30'!$A$25","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 30'!$B$25","v":{"v":0.25218066311111115,"d":"25.22%"}},{"v":0.25218066311111115,"d":"25.22%"},{"$f":"+'SAA 30'!$A$64","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 30'!$B$64","v":{"v":0.25061771955555556,"d":"25.06%"}},{"v":0.25061771955555556,"d":"25.06%"},{"$f":"+'SAA 30'!$A$103","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 30'!$B$103","v":{"v":0.25542172933333335,"d":"25.54%"}},{"v":0.25542172933333335,"d":"25.54%"},{"$f":"+'SAA 30'!$A$142","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAA 30'!$B$142","v":{"v":0.2635654613333333,"d":"26.36%"}},{"v":0.2635654613333333,"d":"26.36%"}]
["Senior Academic Officers","L10",{"$f":"+'SAA 30'!$A$26","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 30'!$B$26","v":{"v":0.24237782610526315,"d":"24.24%"}},{"v":0.24237782610526315,"d":"24.24%"},{"$f":"+'SAA 30'!$A$65","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 30'!$B$65","v":{"v":0.240568195368421,"d":"24.06%"}},{"v":0.240568195368421,"d":"24.06%"},{"$f":"+'SAA 30'!$A$104","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 30'!$B$104","v":{"v":0.24511936252631583,"d":"24.51%"}},{"v":0.24511936252631583,"d":"24.51%"},{"$f":"+'SAA 30'!$A$143","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAA 30'!$B$143","v":{"v":0.25283447705263157,"d":"25.28%"}},{"v":0.25283447705263157,"d":"25.28%"}]
["Senior Academic Officers","L11",{"$f":"+'SAA 30'!$A$27","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 30'!$B$27","v":{"v":0.23355527280000002,"d":"23.36%"}},{"v":0.23355527280000002,"d":"23.36%"},{"$f":"+'SAA 30'!$A$66","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 30'!$B$66","v":{"v":0.23152362359999998,"d":"23.15%"}},{"v":0.23152362359999998,"d":"23.15%"},{"$f":"+'SAA 30'!$A$105","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 30'!$B$105","v":{"v":0.2358472324,"d":"23.58%"}},{"v":0.2358472324,"d":"23.58%"},{"$f":"+'SAA 30'!$A$144","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAA 30'!$B$144","v":{"v":0.24317659119999996,"d":"24.32%"}},{"v":0.24317659119999996,"d":"24.32%"}]
["Senior Academic Officers","L12",{"$f":"+'SAA 30'!$A$28","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 30'!$B$28","v":{"v":0.22557296266666665,"d":"22.56%"}},{"v":0.22557296266666665,"d":"22.56%"},{"$f":"+'SAA 30'!$A$67","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 30'!$B$67","v":{"v":0.22334043961904756,"d":"22.33%"}},{"v":0.22334043961904756,"d":"22.33%"},{"$f":"+'SAA 30'!$A$106","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 30'!$B$106","v":{"v":0.2274581622857143,"d":"22.75%"}},{"v":0.2274581622857143,"d":"22.75%"},{"$f":"+'SAA 30'!$A$145","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAA 30'!$B$145","v":{"v":0.234438504,"d":"23.44%"}},{"v":0.234438504,"d":"23.44%"}]
["Senior Academic Officers","L13",{"$f":"+'SAA 30'!$A$29","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 30'!$B$29","v":{"v":0.2183163170909091,"d":"21.83%"}},{"v":0.2183163170909091,"d":"21.83%"},{"$f":"+'SAA 30'!$A$68","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 30'!$B$68","v":{"v":0.21590118145454543,"d":"21.59%"}},{"v":0.21590118145454543,"d":"21.59%"},{"$f":"+'SAA 30'!$A$107","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 30'!$B$107","v":{"v":0.2198317349090909,"d":"21.98%"}},{"v":0.2198317349090909,"d":"21.98%"},{"$f":"+'SAA 30'!$A$146","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAA 30'!$B$146","v":{"v":0.22649478836363632,"d":"22.65%"}},{"v":0.22649478836363632,"d":"22.65%"}]
["Senior Academic Officers","L14",{"$f":"+'SAA 30'!$A$30","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 30'!$B$30","v":{"v":0.211690684173913,"d":"21.17%"}},{"v":0.211690684173913,"d":"21.17%"},{"$f":"+'SAA 30'!$A$69","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 30'!$B$69","v":{"v":0.20910881530434777,"d":"20.91%"}},{"v":0.20910881530434777,"d":"20.91%"},{"$f":"+'SAA 30'!$A$108","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 30'!$B$108","v":{"v":0.2128684751304348,"d":"21.29%"}},{"v":0.2128684751304348,"d":"21.29%"},{"$f":"+'SAA 30'!$A$147","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAA 30'!$B$147","v":{"v":0.21924183060869565,"d":"21.92%"}},{"v":0.21924183060869565,"d":"21.92%"}]
["Senior Academic Officers","L15",{"$f":"+'SAA 30'!$A$31","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 30'!$B$31","v":{"v":0.20561718733333334,"d":"20.56%"}},{"v":0.20561718733333334,"d":"20.56%"},{"$f":"+'SAA 30'!$A$70","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 30'!$B$70","v":{"v":0.20288247966666664,"d":"20.29%"}},{"v":0.20288247966666664,"d":"20.29%"},{"$f":"+'SAA 30'!$A$109","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 30'!$B$109","v":{"v":0.20648548700000005,"d":"20.65%"}},{"v":0.20648548700000005,"d":"20.65%"},{"$f":"+'SAA 30'!$A$148","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAA 30'!$B$148","v":{"v":0.21259328600000002,"d":"21.26%"}},{"v":0.21259328600000002,"d":"21.26%"}]
["Senior Academic Officers","L16",{"$f":"+'SAA 30'!$A$32","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 30'!$B$32","v":{"v":0.20002957024000004,"d":"20.00%"}},{"v":0.20002957024000004,"d":"20.00%"},{"$f":"+'SAA 30'!$A$71","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 30'!$B$71","v":{"v":0.19715425088000002,"d":"19.72%"}},{"v":0.19715425088000002,"d":"19.72%"},{"$f":"+'SAA 30'!$A$110","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 30'!$B$110","v":{"v":0.20061313792000002,"d":"20.06%"}},{"v":0.20061313792000002,"d":"20.06%"},{"$f":"+'SAA 30'!$A$149","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAA 30'!$B$149","v":{"v":0.20647662496,"d":"20.65%"}},{"v":0.20647662496,"d":"20.65%"}]
["Senior Academic Officers","L17",{"$f":"+'SAA 30'!$A$33","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 30'!$B$33","v":{"v":0.19487176984615384,"d":"19.49%"}},{"v":0.19487176984615384,"d":"19.49%"},{"$f":"+'SAA 30'!$A$72","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 30'!$B$72","v":{"v":0.19186665507692305,"d":"19.19%"}},{"v":0.19186665507692305,"d":"19.19%"},{"$f":"+'SAA 30'!$A$111","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 30'!$B$111","v":{"v":0.19519250800000004,"d":"19.52%"}},{"v":0.19519250800000004,"d":"19.52%"},{"$f":"+'SAA 30'!$A$150","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAA 30'!$B$150","v":{"v":0.20083047630769232,"d":"20.08%"}},{"v":0.20083047630769232,"d":"20.08%"}]
["Senior Academic Officers","L18",{"$f":"+'SAA 30'!$A$34","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 30'!$B$34","v":{"v":0.19009602874074077,"d":"19.01%"}},{"v":0.19009602874074077,"d":"19.01%"},{"$f":"+'SAA 30'!$A$73","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 30'!$B$73","v":{"v":0.18697073303703704,"d":"18.70%"}},{"v":0.18697073303703704,"d":"18.70%"},{"$f":"+'SAA 30'!$A$112","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 30'!$B$112","v":{"v":0.19017340622222223,"d":"19.02%"}},{"v":0.19017340622222223,"d":"19.02%"},{"$f":"+'SAA 30'!$A$151","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAA 30'!$B$151","v":{"v":0.19560256088888886,"d":"19.56%"}},{"v":0.19560256088888886,"d":"19.56%"}]
["Senior Academic Officers","L19",{"$f":"+'SAA 30'!$A$35","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 30'!$B$35","v":{"v":0.185661412,"d":"18.57%"}},{"v":0.185661412,"d":"18.57%"},{"$f":"+'SAA 30'!$A$74","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 30'!$B$74","v":{"v":0.1824245197142857,"d":"18.24%"}},{"v":0.1824245197142857,"d":"18.24%"},{"$f":"+'SAA 30'!$A$113","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 30'!$B$113","v":{"v":0.18551281171428574,"d":"18.55%"}},{"v":0.18551281171428574,"d":"18.55%"},{"$f":"+'SAA 30'!$A$152","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAA 30'!$B$152","v":{"v":0.190748068,"d":"19.07%"}},{"v":0.190748068,"d":"19.07%"}]
["Senior Academic Officers","L20",{"$f":"+'SAA 30'!$A$36","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 30'!$B$36","v":{"v":0.18153263089655175,"d":"18.15%"}},{"v":0.18153263089655175,"d":"18.15%"},{"$f":"+'SAA 30'!$A$75","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 30'!$B$75","v":{"v":0.17819183834482757,"d":"17.82%"}},{"v":0.17819183834482757,"d":"17.82%"},{"$f":"+'SAA 30'!$A$114","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 30'!$B$114","v":{"v":0.1811736375172414,"d":"18.12%"}},{"v":0.1811736375172414,"d":"18.12%"},{"$f":"+'SAA 30'!$A$153","v":{"v":290000,"d":"290,000"}},{"$f":"+'SAA 30'!$B$153","v":{"v":0.18622836772413792,"d":"18.62%"}},{"v":0.18622836772413792,"d":"18.62%"}]
["Senior Academic Officers","L21",{"$f":"+'SAA 30'!$A$37","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 30'!$B$37","v":{"v":0.17767910186666666,"d":"17.77%"}},{"v":0.17767910186666666,"d":"17.77%"},{"$f":"+'SAA 30'!$A$76","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 30'!$B$76","v":{"v":0.1742413357333333,"d":"17.42%"}},{"v":0.1742413357333333,"d":"17.42%"},{"$f":"+'SAA 30'!$A$115","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 30'!$B$115","v":{"v":0.17712374160000002,"d":"17.71%"}},{"v":0.17712374160000002,"d":"17.71%"},{"$f":"+'SAA 30'!$A$154","v":{"v":300000,"d":"300,000"}},{"$f":"+'SAA 30'!$B$154","v":{"v":0.1820099808,"d":"18.20%"}},{"v":0.1820099808,"d":"18.20%"}]
["Senior Academic Officers","L22",{"$f":"+'SAA 30'!$A$38","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 30'!$B$38","v":{"v":0.17407418761290325,"d":"17.41%"}},{"v":0.17407418761290325,"d":"17.41%"},{"$f":"+'SAA 30'!$A$77","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 30'!$B$77","v":{"v":0.1705457042580645,"d":"17.05%"}},{"v":0.1705457042580645,"d":"17.05%"},{"$f":"+'SAA 30'!$A$116","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 30'!$B$116","v":{"v":0.17333512929032258,"d":"17.33%"}},{"v":0.17333512929032258,"d":"17.33%"},{"$f":"+'SAA 30'!$A$155","v":{"v":310000,"d":"310,000"}},{"$f":"+'SAA 30'!$B$155","v":{"v":0.1780637478709677,"d":"17.81%"}},{"v":0.1780637478709677,"d":"17.81%"}]
["Senior Academic Officers","L23",{"$f":"+'SAA 30'!$A$39","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 30'!$B$39","v":{"v":0.17069458049999997,"d":"17.07%"}},{"v":0.17069458049999997,"d":"17.07%"},{"$f":"+'SAA 30'!$A$78","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 30'!$B$78","v":{"v":0.16708104974999996,"d":"16.71%"}},{"v":0.16708104974999996,"d":"16.71%"},{"$f":"+'SAA 30'!$A$117","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 30'!$B$117","v":{"v":0.16978330525000002,"d":"16.98%"}},{"v":0.16978330525000002,"d":"16.98%"},{"$f":"+'SAA 30'!$A$156","v":{"v":320000,"d":"320,000"}},{"$f":"+'SAA 30'!$B$156","v":{"v":0.1743641545,"d":"17.44%"}},{"v":0.1743641545,"d":"17.44%"}]
["Senior Academic Officers","L24",{"$f":"+'SAA 30'!$A$40","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 30'!$B$40","v":{"v":0.16751979806060607,"d":"16.75%"}},{"v":0.16751979806060607,"d":"16.75%"},{"$f":"+'SAA 30'!$A$79","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 30'!$B$79","v":{"v":0.1638263743030303,"d":"16.38%"}},{"v":0.1638263743030303,"d":"16.38%"},{"$f":"+'SAA 30'!$A$118","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 30'!$B$118","v":{"v":0.1664467432727273,"d":"16.64%"}},{"v":0.1664467432727273,"d":"16.64%"},{"$f":"+'SAA 30'!$A$157","v":{"v":330000,"d":"330,000"}},{"$f":"+'SAA 30'!$B$157","v":{"v":0.17088877890909093,"d":"17.09%"}},{"v":0.17088877890909093,"d":"17.09%"}]
["Senior Academic Officers","L25",{"$f":"+'SAA 30'!$A$41","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 30'!$B$41","v":{"v":0.1645317675294118,"d":"16.45%"}},{"v":0.1645317675294118,"d":"16.45%"},{"$f":"+'SAA 30'!$A$80","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 30'!$B$80","v":{"v":0.16076315035294117,"d":"16.08%"}},{"v":0.16076315035294117,"d":"16.08%"},{"$f":"+'SAA 30'!$A$119","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 30'!$B$119","v":{"v":0.16330644964705884,"d":"16.33%"}},{"v":0.16330644964705884,"d":"16.33%"},{"$f":"+'SAA 30'!$A$158","v":{"v":340000,"d":"340,000"}},{"$f":"+'SAA 30'!$B$158","v":{"v":0.16761783717647058,"d":"16.76%"}},{"v":0.16761783717647058,"d":"16.76%"}]
["Senior Academic Officers","L26",{"$f":"+'SAA 30'!$A$42","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 30'!$B$42","v":{"v":0.1617144816,"d":"16.17%"}},{"v":0.1617144816,"d":"16.17%"},{"$f":"+'SAA 30'!$A$81","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 30'!$B$81","v":{"v":0.15787496777142856,"d":"15.79%"}},{"v":0.15787496777142856,"d":"15.79%"},{"$f":"+'SAA 30'!$A$120","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 30'!$B$120","v":{"v":0.1603456013714286,"d":"16.03%"}},{"v":0.1603456013714286,"d":"16.03%"},{"$f":"+'SAA 30'!$A$159","v":{"v":350000,"d":"350,000"}},{"$f":"+'SAA 30'!$B$159","v":{"v":0.1645338064,"d":"16.45%"}},{"v":0.1645338064,"d":"16.45%"}]
["Senior Academic Officers","L27",{"$f":"+'SAA 30'!$A$43","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 30'!$B$43","v":{"v":0.15905371155555556,"d":"15.91%"}},{"v":0.15905371155555556,"d":"15.91%"},{"$f":"+'SAA 30'!$A$82","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 30'!$B$82","v":{"v":0.15514723977777778,"d":"15.51%"}},{"v":0.15514723977777778,"d":"15.51%"},{"$f":"+'SAA 30'!$A$121","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 30'!$B$121","v":{"v":0.15754924466666667,"d":"15.75%"}},{"v":0.15754924466666667,"d":"15.75%"},{"$f":"+'SAA 30'!$A$160","v":{"v":360000,"d":"360,000"}},{"$f":"+'SAA 30'!$B$160","v":{"v":0.16162111066666665,"d":"16.16%"}},{"v":0.16162111066666665,"d":"16.16%"}]
["Senior Academic Officers","L28",{"$f":"+'SAA 30'!$A$44","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 30'!$B$44","v":{"v":0.1565367669189189,"d":"15.65%"}},{"v":0.1565367669189189,"d":"15.65%"},{"$f":"+'SAA 30'!$A$83","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 30'!$B$83","v":{"v":0.15256695654054053,"d":"15.26%"}},{"v":0.15256695654054053,"d":"15.26%"},{"$f":"+'SAA 30'!$A$122","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 30'!$B$122","v":{"v":0.1549040423783784,"d":"15.49%"}},{"v":0.1549040423783784,"d":"15.49%"},{"$f":"+'SAA 30'!$A$161","v":{"v":370000,"d":"370,000"}},{"$f":"+'SAA 30'!$B$161","v":{"v":0.15886585794594596,"d":"15.89%"}},{"v":0.15886585794594596,"d":"15.89%"}]
["Senior Academic Officers","L29",{"$f":"+'SAA 30'!$A$45","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 30'!$B$45","v":{"v":0.1541522930526316,"d":"15.42%"}},{"v":0.1541522930526316,"d":"15.42%"},{"$f":"+'SAA 30'!$A$84","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 30'!$B$84","v":{"v":0.15012247768421053,"d":"15.01%"}},{"v":0.15012247768421053,"d":"15.01%"},{"$f":"+'SAA 30'!$A$123","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 30'!$B$123","v":{"v":0.15239806126315789,"d":"15.24%"}},{"v":0.15239806126315789,"d":"15.24%"},{"$f":"+'SAA 30'!$A$162","v":{"v":380000,"d":"380,000"}},{"$f":"+'SAA 30'!$B$162","v":{"v":0.15625561852631578,"d":"15.63%"}},{"v":0.15625561852631578,"d":"15.63%"}]
["Senior Academic Officers","L30",{"$f":"+'SAA 30'!$A$46","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 30'!$B$46","v":{"v":0.15189009989743588,"d":"15.19%"}},{"v":0.15189009989743588,"d":"15.19%"},{"$f":"+'SAA 30'!$A$85","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 30'!$B$85","v":{"v":0.1478033567179487,"d":"14.78%"}},{"v":0.1478033567179487,"d":"14.78%"},{"$f":"+'SAA 30'!$A$124","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 30'!$B$124","v":{"v":0.150020592,"d":"15.00%"}},{"v":0.150020592,"d":"15.00%"},{"$f":"+'SAA 30'!$A$163","v":{"v":390000,"d":"390,000"}},{"$f":"+'SAA 30'!$B$163","v":{"v":0.15377923753846154,"d":"15.38%"}},{"v":0.15377923753846154,"d":"15.38%"}]
["Senior Academic Officers","L31",{"$f":"+'SAA 30'!$A$47","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 30'!$B$47","v":{"v":0.1497410164,"d":"14.97%"}},{"v":0.1497410164,"d":"14.97%"},{"$f":"+'SAA 30'!$A$86","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 30'!$B$86","v":{"v":0.1456001918,"d":"14.56%"}},{"v":0.1456001918,"d":"14.56%"},{"$f":"+'SAA 30'!$A$125","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 30'!$B$125","v":{"v":0.1477619962,"d":"14.78%"}},{"v":0.1477619962,"d":"14.78%"},{"$f":"+'SAA 30'!$A$164","v":{"v":400000,"d":"400,000"}},{"$f":"+'SAA 30'!$B$164","v":{"v":0.15142667559999998,"d":"15.14%"}},{"v":0.15142667559999998,"d":"15.14%"}]
["Senior Academic Officers","L32",{"$f":"+'SAA 30'!$A$48","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 30'!$B$48","v":{"v":0.14769676624390243,"d":"14.77%"}},{"v":0.14769676624390243,"d":"14.77%"},{"$f":"+'SAA 30'!$A$87","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 30'!$B$87","v":{"v":0.1435044983414634,"d":"14.35%"}},{"v":0.1435044983414634,"d":"14.35%"},{"$f":"+'SAA 30'!$A$126","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 30'!$B$126","v":{"v":0.14561357580487805,"d":"14.56%"}},{"v":0.14561357580487805,"d":"14.56%"},{"$f":"+'SAA 30'!$A$165","v":{"v":410000,"d":"410,000"}},{"$f":"+'SAA 30'!$B$165","v":{"v":0.1491888727804878,"d":"14.92%"}},{"v":0.1491888727804878,"d":"14.92%"}]
["Senior Academic Officers","L33",{"$f":"+'SAA 30'!$A$49","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 30'!$B$49","v":{"v":0.14574986133333334,"d":"14.57%"}},{"v":0.14574986133333334,"d":"14.57%"},{"$f":"+'SAA 30'!$A$88","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 30'!$B$88","v":{"v":0.1415085998095238,"d":"14.15%"}},{"v":0.1415085998095238,"d":"14.15%"},{"$f":"+'SAA 30'!$A$127","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 30'!$B$127","v":{"v":0.14356746114285718,"d":"14.36%"}},{"v":0.14356746114285718,"d":"14.36%"},{"$f":"+'SAA 30'!$A$166","v":{"v":420000,"d":"420,000"}},{"$f":"+'SAA 30'!$B$166","v":{"v":0.14705763200000002,"d":"14.71%"}},{"v":0.14705763200000002,"d":"14.71%"}]
["Senior Academic Officers","L34",{"$f":"+'SAA 30'!$A$50","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 30'!$B$50","v":{"v":0.1438935101395349,"d":"14.39%"}},{"v":0.1438935101395349,"d":"14.39%"},{"$f":"+'SAA 30'!$A$89","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 30'!$B$89","v":{"v":0.13960553376744186,"d":"13.96%"}},{"v":0.13960553376744186,"d":"13.96%"},{"$f":"+'SAA 30'!$A$128","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 30'!$B$128","v":{"v":0.14161651460465116,"d":"14.16%"}},{"v":0.14161651460465116,"d":"14.16%"},{"$f":"+'SAA 30'!$A$167","v":{"v":430000,"d":"430,000"}},{"$f":"+'SAA 30'!$B$167","v":{"v":0.1450255186976744,"d":"14.50%"}},{"v":0.1450255186976744,"d":"14.50%"}]
["Senior Academic Officers","L35",{"$f":"+'SAA 30'!$A$51","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 30'!$B$51","v":{"v":0.14212153854545453,"d":"14.21%"}},{"v":0.14212153854545453,"d":"14.21%"},{"$f":"+'SAA 30'!$A$90","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 30'!$B$90","v":{"v":0.13778897072727272,"d":"13.78%"}},{"v":0.13778897072727272,"d":"13.78%"},{"$f":"+'SAA 30'!$A$129","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 30'!$B$129","v":{"v":0.13975424745454548,"d":"13.98%"}},{"v":0.13975424745454548,"d":"13.98%"},{"$f":"+'SAA 30'!$A$168","v":{"v":440000,"d":"440,000"}},{"$f":"+'SAA 30'!$B$168","v":{"v":0.1430857741818182,"d":"14.31%"}},{"v":0.1430857741818182,"d":"14.31%"}]
["Senior Academic Officers","L36",{"$f":"+'SAA 30'!$A$52","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 30'!$B$52","v":{"v":0.14042832124444446,"d":"14.04%"}},{"v":0.14042832124444446,"d":"14.04%"},{"$f":"+'SAA 30'!$A$91","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 30'!$B$91","v":{"v":0.13605314382222222,"d":"13.61%"}},{"v":0.13605314382222222,"d":"13.61%"},{"$f":"+'SAA 30'!$A$130","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 30'!$B$130","v":{"v":0.13797474773333335,"d":"13.80%"}},{"v":0.13797474773333335,"d":"13.80%"},{"$f":"+'SAA 30'!$A$169","v":{"v":450000,"d":"450,000"}},{"$f":"+'SAA 30'!$B$169","v":{"v":0.14123224053333333,"d":"14.12%"}},{"v":0.14123224053333333,"d":"14.12%"}]
["Senior Academic Officers","L37",{"$f":"+'SAA 30'!$A$53","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 30'!$B$53","v":{"v":0.13880872208695652,"d":"13.88%"}},{"v":0.13880872208695652,"d":"13.88%"},{"$f":"+'SAA 30'!$A$92","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 30'!$B$92","v":{"v":0.13439278765217388,"d":"13.44%"}},{"v":0.13439278765217388,"d":"13.44%"},{"$f":"+'SAA 30'!$A$131","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 30'!$B$131","v":{"v":0.1362726175652174,"d":"13.63%"}},{"v":0.1362726175652174,"d":"13.63%"},{"$f":"+'SAA 30'!$A$170","v":{"v":460000,"d":"460,000"}},{"$f":"+'SAA 30'!$B$170","v":{"v":0.13945929530434784,"d":"13.95%"}},{"v":0.13945929530434784,"d":"13.95%"}]
["Senior Academic Officers","L38",{"$f":"+C919","v":{"v":460000,"d":"460,000"}},{"$f":"+D919","v":{"v":0.13880872208695652,"d":"13.88%"}},{"v":0.13880872208695652,"d":"13.88%"},{"$f":"+F919","v":{"v":460000,"d":"460,000"}},{"$f":"+G919","v":{"v":0.13439278765217388,"d":"13.44%"}},{"v":0.13439278765217388,"d":"13.44%"},{"$f":"+I919","v":{"v":460000,"d":"460,000"}},{"$f":"+J919","v":{"v":0.1362726175652174,"d":"13.63%"}},{"v":0.1362726175652174,"d":"13.63%"},{"$f":"+L919","v":{"v":460000,"d":"460,000"}},{"$f":"+M919","v":{"v":0.13945929530434784,"d":"13.95%"}},{"v":0.13945929530434784,"d":"13.95%"}]
["Senior Academic Officers","L39",{"$f":"+C920","v":{"v":460000,"d":"460,000"}},{"v":0.13880872208695652,"d":"13.88%"},{"v":0.13880872208695652,"d":"13.88%"},{"$f":"+F920","v":{"v":460000,"d":"460,000"}},{"v":0.13439278765217388,"d":"13.44%"},{"v":0.13439278765217388,"d":"13.44%"},{"$f":"+I920","v":{"v":460000,"d":"460,000"}},{"v":0.1362726175652174,"d":"13.63%"},{"v":0.1362726175652174,"d":"13.63%"},{"$f":"+L920","v":{"v":460000,"d":"460,000"}},{"v":0.13945929530434784,"d":"13.95%"},{"v":0.13945929530434784,"d":"13.95%"}]
["Senior Academic Officers","L40",{"v":460000,"d":"460,000"},{"v":0.13880872208695652,"d":"13.88%"},{"v":0.13880872208695652,"d":"13.88%"},{"v":460000,"d":"460,000"},{"v":0.13439278765217388,"d":"13.44%"},{"v":0.13439278765217388,"d":"13.44%"},{"v":460000,"d":"460,000"},{"v":0.1362726175652174,"d":"13.63%"},{"v":0.1362726175652174,"d":"13.63%"},{"v":460000,"d":"460,000"},{"v":0.13945929530434784,"d":"13.95%"},{"v":0.13945929530434784,"d":"13.95%"}]
["Senior Administrative Officers","L1",{"$f":"+'SAO 30'!$A$17","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 30'!$B$17","v":{"v":0.26065519060000003,"d":"26.07%"}},{"$f":"+D923","v":{"v":0.26065519060000003,"d":"26.07%"}},{"$f":"+'SAO 30'!$A$56","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 30'!$B$56","v":{"v":0.25423721720000003,"d":"25.42%"}},{"$f":"+G923","v":{"v":0.25423721720000003,"d":"25.42%"}},{"$f":"+'SAO 30'!$A$95","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 30'!$B$95","v":{"v":0.2563322598,"d":"25.63%"}},{"$f":"+J923","v":{"v":0.2563322598,"d":"25.63%"}},{"$f":"+'SAO 30'!$A$134","v":{"v":100000,"d":"100,000"}},{"$f":"+'SAO 30'!$B$134","v":{"v":0.2644388024,"d":"26.44%"}},{"$f":"+M923","v":{"v":0.2644388024,"d":"26.44%"}}]
["Senior Administrative Officers","L2",{"$f":"+'SAO 30'!$A$18","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 30'!$B$18","v":{"v":0.25804193200000003,"d":"25.80%"}},{"$f":"+D924","v":{"v":0.25804193200000003,"d":"25.80%"}},{"$f":"+'SAO 30'!$A$57","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 30'!$B$57","v":{"v":0.25153671923809523,"d":"25.15%"}},{"$f":"+G924","v":{"v":0.25153671923809523,"d":"25.15%"}},{"$f":"+'SAO 30'!$A$96","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 30'!$B$96","v":{"v":0.25353199790476194,"d":"25.35%"}},{"$f":"+J924","v":{"v":0.25353199790476194,"d":"25.35%"}},{"$f":"+'SAO 30'!$A$135","v":{"v":105000,"d":"105,000"}},{"$f":"+'SAO 30'!$B$135","v":{"v":0.26125251466666666,"d":"26.13%"}},{"$f":"+M924","v":{"v":0.26125251466666666,"d":"26.13%"}}]
["Senior Administrative Officers","L3",{"$f":"+'SAO 30'!$A$19","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 30'!$B$19","v":{"v":0.255693606,"d":"25.57%"}},{"v":0.255693606,"d":"25.57%"},{"$f":"+'SAO 30'!$A$58","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 30'!$B$58","v":{"v":0.24908172109090906,"d":"24.91%"}},{"v":0.24908172109090906,"d":"24.91%"},{"$f":"+'SAO 30'!$A$97","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 30'!$B$97","v":{"v":0.2509863052727273,"d":"25.10%"}},{"v":0.2509863052727273,"d":"25.10%"},{"$f":"+'SAO 30'!$A$136","v":{"v":110000,"d":"110,000"}},{"$f":"+'SAO 30'!$B$136","v":{"v":0.25835588945454546,"d":"25.84%"}},{"v":0.25835588945454546,"d":"25.84%"}]
["Senior Administrative Officers","L4",{"$f":"+'SAO 30'!$A$20","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 30'!$B$20","v":{"v":0.254177656173913,"d":"25.42%"}},{"v":0.254177656173913,"d":"25.42%"},{"$f":"+'SAO 30'!$A$59","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 30'!$B$59","v":{"v":0.24718046191304346,"d":"24.72%"}},{"v":0.24718046191304346,"d":"24.72%"},{"$f":"+'SAO 30'!$A$98","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 30'!$B$98","v":{"v":0.2486619772173913,"d":"24.87%"}},{"v":0.2486619772173913,"d":"24.87%"},{"$f":"+'SAO 30'!$A$137","v":{"v":115000,"d":"115,000"}},{"$f":"+'SAO 30'!$B$137","v":{"v":0.25571114469565215,"d":"25.57%"}},{"v":0.25571114469565215,"d":"25.57%"}]
["Senior Administrative Officers","L5",{"$f":"+'SAO 30'!$A$21","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 30'!$B$21","v":{"v":0.2527880355,"d":"25.28%"}},{"v":0.2527880355,"d":"25.28%"},{"$f":"+'SAO 30'!$A$60","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 30'!$B$60","v":{"v":0.245738641,"d":"24.57%"}},{"v":0.245738641,"d":"24.57%"},{"$f":"+'SAO 30'!$A$99","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 30'!$B$99","v":{"v":0.24715842650000003,"d":"24.72%"}},{"v":0.24715842650000003,"d":"24.72%"},{"$f":"+'SAO 30'!$A$138","v":{"v":120000,"d":"120,000"}},{"$f":"+'SAO 30'!$B$138","v":{"v":0.25358779533333337,"d":"25.36%"}},{"v":0.25358779533333337,"d":"25.36%"}]
["Senior Administrative Officers","L6",{"$f":"+'SAO 30'!$A$22","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 30'!$B$22","v":{"v":0.25150958448,"d":"25.15%"}},{"v":0.25150958448,"d":"25.15%"},{"$f":"+'SAO 30'!$A$61","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 30'!$B$61","v":{"v":0.24441216576,"d":"24.44%"}},{"v":0.24441216576,"d":"24.44%"},{"$f":"+'SAO 30'!$A$100","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 30'!$B$100","v":{"v":0.24577515984,"d":"24.58%"}},{"v":0.24577515984,"d":"24.58%"},{"$f":"+'SAO 30'!$A$139","v":{"v":125000,"d":"125,000"}},{"$f":"+'SAO 30'!$B$139","v":{"v":0.25194735392,"d":"25.19%"}},{"v":0.25194735392,"d":"25.19%"}]
["Senior Administrative Officers","L7",{"$f":"+'SAO 30'!$A$23","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 30'!$B$23","v":{"v":0.25032947584615384,"d":"25.03%"}},{"v":0.25032947584615384,"d":"25.03%"},{"$f":"+'SAO 30'!$A$62","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 30'!$B$62","v":{"v":0.24318772707692307,"d":"24.32%"}},{"v":0.24318772707692307,"d":"24.32%"},{"$f":"+'SAO 30'!$A$101","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 30'!$B$101","v":{"v":0.24449829830769232,"d":"24.45%"}},{"v":0.24449829830769232,"d":"24.45%"},{"$f":"+'SAO 30'!$A$140","v":{"v":130000,"d":"130,000"}},{"$f":"+'SAO 30'!$B$140","v":{"v":0.25043310030769234,"d":"25.04%"}},{"v":0.25043310030769234,"d":"25.04%"}]
["Senior Administrative Officers","L8",{"$f":"+'SAO 30'!$A$24","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 30'!$B$24","v":{"v":0.24923678266666668,"d":"24.92%"}},{"v":0.24923678266666668,"d":"24.92%"},{"$f":"+'SAO 30'!$A$63","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 30'!$B$63","v":{"v":0.24205398755555554,"d":"24.21%"}},{"v":0.24205398755555554,"d":"24.21%"},{"$f":"+'SAO 30'!$A$102","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 30'!$B$102","v":{"v":0.24331601911111114,"d":"24.33%"}},{"v":0.24331601911111114,"d":"24.33%"},{"$f":"+'SAO 30'!$A$141","v":{"v":135000,"d":"135,000"}},{"$f":"+'SAO 30'!$B$141","v":{"v":0.24903101362962965,"d":"24.90%"}},{"v":0.24903101362962965,"d":"24.90%"}]
["Senior Administrative Officers","L9",{"$f":"+'SAO 30'!$A$25","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 30'!$B$25","v":{"v":0.24822213899999998,"d":"24.82%"}},{"v":0.24822213899999998,"d":"24.82%"},{"$f":"+'SAO 30'!$A$64","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 30'!$B$64","v":{"v":0.24100122942857144,"d":"24.10%"}},{"v":0.24100122942857144,"d":"24.10%"},{"$f":"+'SAO 30'!$A$103","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 30'!$B$103","v":{"v":0.24221818842857143,"d":"24.22%"}},{"v":0.24221818842857143,"d":"24.22%"},{"$f":"+'SAO 30'!$A$142","v":{"v":140000,"d":"140,000"}},{"$f":"+'SAO 30'!$B$142","v":{"v":0.24772907600000005,"d":"24.77%"}},{"v":0.24772907600000005,"d":"24.77%"}]
["Senior Administrative Officers","L10",{"$f":"+'SAO 30'!$A$26","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 30'!$B$26","v":{"v":0.2472774707586207,"d":"24.73%"}},{"v":0.2472774707586207,"d":"24.73%"},{"$f":"+'SAO 30'!$A$65","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 30'!$B$65","v":{"v":0.24002107531034483,"d":"24.00%"}},{"v":0.24002107531034483,"d":"24.00%"},{"$f":"+'SAO 30'!$A$104","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 30'!$B$104","v":{"v":0.24119607020689657,"d":"24.12%"}},{"v":0.24119607020689657,"d":"24.12%"},{"$f":"+'SAO 30'!$A$143","v":{"v":145000,"d":"145,000"}},{"$f":"+'SAO 30'!$B$143","v":{"v":0.24651692717241375,"d":"24.65%"}},{"v":0.24651692717241375,"d":"24.65%"}]
["Senior Administrative Officers","L11",{"$f":"+'SAO 30'!$A$27","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 30'!$B$27","v":{"v":0.24639578040000001,"d":"24.64%"}},{"v":0.24639578040000001,"d":"24.64%"},{"$f":"+'SAO 30'!$A$66","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 30'!$B$66","v":{"v":0.23910626480000002,"d":"23.91%"}},{"v":0.23910626480000002,"d":"23.91%"},{"$f":"+'SAO 30'!$A$105","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 30'!$B$105","v":{"v":0.24024209320000003,"d":"24.02%"}},{"v":0.24024209320000003,"d":"24.02%"},{"$f":"+'SAO 30'!$A$144","v":{"v":150000,"d":"150,000"}},{"$f":"+'SAO 30'!$B$144","v":{"v":0.24538558826666665,"d":"24.54%"}},{"v":0.24538558826666665,"d":"24.54%"}]
["Senior Administrative Officers","L12",{"$f":"+'SAO 30'!$A$28","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 30'!$B$28","v":{"v":0.24557097329032257,"d":"24.56%"}},{"v":0.24557097329032257,"d":"24.56%"},{"$f":"+'SAO 30'!$A$67","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 30'!$B$67","v":{"v":0.23825047432258065,"d":"23.83%"}},{"v":0.23825047432258065,"d":"23.83%"},{"$f":"+'SAO 30'!$A$106","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 30'!$B$106","v":{"v":0.23934966309677422,"d":"23.93%"}},{"v":0.23934966309677422,"d":"23.93%"},{"$f":"+'SAO 30'!$A$145","v":{"v":155000,"d":"155,000"}},{"$f":"+'SAO 30'!$B$145","v":{"v":0.2443272389677419,"d":"24.43%"}},{"v":0.2443272389677419,"d":"24.43%"}]
["Senior Administrative Officers","L13",{"$f":"+'SAO 30'!$A$29","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 30'!$B$29","v":{"v":0.24479771662499997,"d":"24.48%"}},{"v":0.24479771662499997,"d":"24.48%"},{"$f":"+'SAO 30'!$A$68","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 30'!$B$68","v":{"v":0.23744817075000002,"d":"23.74%"}},{"v":0.23744817075000002,"d":"23.74%"},{"$f":"+'SAO 30'!$A$107","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 30'!$B$107","v":{"v":0.23851300987500004,"d":"23.85%"}},{"v":0.23851300987500004,"d":"23.85%"},{"$f":"+'SAO 30'!$A$146","v":{"v":160000,"d":"160,000"}},{"$f":"+'SAO 30'!$B$146","v":{"v":0.2433350365,"d":"24.33%"}},{"v":0.2433350365,"d":"24.33%"}]
["Senior Administrative Officers","L14",{"$f":"+'SAO 30'!$A$30","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 30'!$B$30","v":{"v":0.24053225127272732,"d":"24.05%"}},{"v":0.24053225127272732,"d":"24.05%"},{"$f":"+'SAO 30'!$A$69","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 30'!$B$69","v":{"v":0.23651885527272729,"d":"23.65%"}},{"v":0.23651885527272729,"d":"23.65%"},{"$f":"+'SAO 30'!$A$108","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 30'!$B$108","v":{"v":0.23772706290909096,"d":"23.77%"}},{"v":0.23772706290909096,"d":"23.77%"},{"$f":"+'SAO 30'!$A$147","v":{"v":165000,"d":"165,000"}},{"$f":"+'SAO 30'!$B$147","v":{"v":0.2424029675151515,"d":"24.24%"}},{"v":0.2424029675151515,"d":"24.24%"}]
["Senior Administrative Officers","L15",{"$f":"+'SAO 30'!$A$31","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 30'!$B$31","v":{"v":0.23569091329411765,"d":"23.57%"}},{"v":0.23569091329411765,"d":"23.57%"},{"$f":"+'SAO 30'!$A$70","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 30'!$B$70","v":{"v":0.23155291129411767,"d":"23.16%"}},{"v":0.23155291129411767,"d":"23.16%"},{"$f":"+'SAO 30'!$A$109","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 30'!$B$109","v":{"v":0.23579405400000003,"d":"23.58%"}},{"v":0.23579405400000003,"d":"23.58%"},{"$f":"+'SAO 30'!$A$148","v":{"v":170000,"d":"170,000"}},{"$f":"+'SAO 30'!$B$148","v":{"v":0.24152572611764703,"d":"24.15%"}},{"v":0.24152572611764703,"d":"24.15%"}]
["Senior Administrative Officers","L16",{"$f":"+'SAO 30'!$A$32","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 30'!$B$32","v":{"v":0.23112622319999998,"d":"23.11%"}},{"v":0.23112622319999998,"d":"23.11%"},{"$f":"+'SAO 30'!$A$71","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 30'!$B$71","v":{"v":0.22687073554285714,"d":"22.69%"}},{"v":0.22687073554285714,"d":"22.69%"},{"$f":"+'SAO 30'!$A$110","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 30'!$B$110","v":{"v":0.23099070274285718,"d":"23.10%"}},{"v":0.23099070274285718,"d":"23.10%"},{"$f":"+'SAO 30'!$A$149","v":{"v":175000,"d":"175,000"}},{"$f":"+'SAO 30'!$B$149","v":{"v":0.23854581279999995,"d":"23.85%"}},{"v":0.23854581279999995,"d":"23.85%"}]
["Senior Administrative Officers","L17",{"$f":"+'SAO 30'!$A$33","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 30'!$B$33","v":{"v":0.226815127,"d":"22.68%"}},{"v":0.226815127,"d":"22.68%"},{"$f":"+'SAO 30'!$A$72","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 30'!$B$72","v":{"v":0.22244868066666668,"d":"22.24%"}},{"v":0.22244868066666668,"d":"22.24%"},{"$f":"+'SAO 30'!$A$111","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 30'!$B$111","v":{"v":0.22645420433333335,"d":"22.65%"}},{"v":0.22645420433333335,"d":"22.65%"},{"$f":"+'SAO 30'!$A$150","v":{"v":180000,"d":"180,000"}},{"$f":"+'SAO 30'!$B$150","v":{"v":0.2337994502222222,"d":"23.38%"}},{"v":0.2337994502222222,"d":"23.38%"}]
["Senior Administrative Officers","L18",{"$f":"+'SAO 30'!$A$34","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 30'!$B$34","v":{"v":0.22273706302702706,"d":"22.27%"}},{"v":0.22273706302702706,"d":"22.27%"},{"$f":"+'SAO 30'!$A$73","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 30'!$B$73","v":{"v":0.2182656557837838,"d":"21.83%"}},{"v":0.2182656557837838,"d":"21.83%"},{"$f":"+'SAO 30'!$A$112","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 30'!$B$112","v":{"v":0.22216292205405408,"d":"22.22%"}},{"v":0.22216292205405408,"d":"22.22%"},{"$f":"+'SAO 30'!$A$151","v":{"v":185000,"d":"185,000"}},{"$f":"+'SAO 30'!$B$151","v":{"v":0.22930964778378374,"d":"22.93%"}},{"v":0.22930964778378374,"d":"22.93%"}]
["Senior Administrative Officers","L19",{"$f":"+'SAO 30'!$A$35","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 30'!$B$35","v":{"v":0.218873634,"d":"21.89%"}},{"v":0.218873634,"d":"21.89%"},{"$f":"+'SAO 30'!$A$74","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 30'!$B$74","v":{"v":0.21430279010526318,"d":"21.43%"}},{"v":0.21430279010526318,"d":"21.43%"},{"$f":"+'SAO 30'!$A$113","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 30'!$B$113","v":{"v":0.21809749673684212,"d":"21.81%"}},{"v":0.21809749673684212,"d":"21.81%"},{"$f":"+'SAO 30'!$A$152","v":{"v":190000,"d":"190,000"}},{"$f":"+'SAO 30'!$B$152","v":{"v":0.2250561507368421,"d":"22.51%"}},{"v":0.2250561507368421,"d":"22.51%"}]
["Senior Administrative Officers","L20",{"$f":"+'SAO 30'!$A$36","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 30'!$B$36","v":{"v":0.21520832953846153,"d":"21.52%"}},{"v":0.21520832953846153,"d":"21.52%"},{"$f":"+'SAO 30'!$A$75","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 30'!$B$75","v":{"v":0.2105431483076923,"d":"21.05%"}},{"v":0.2105431483076923,"d":"21.05%"},{"$f":"+'SAO 30'!$A$114","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 30'!$B$114","v":{"v":0.2142405547692308,"d":"21.42%"}},{"v":0.2142405547692308,"d":"21.42%"},{"$f":"+'SAO 30'!$A$153","v":{"v":195000,"d":"195,000"}},{"$f":"+'SAO 30'!$B$153","v":{"v":0.22102078174358974,"d":"22.10%"}},{"v":0.22102078174358974,"d":"22.10%"}]
["Senior Administrative Officers","L21",{"$f":"+'SAO 30'!$A$37","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 30'!$B$37","v":{"v":0.2117262903,"d":"21.17%"}},{"v":0.2117262903,"d":"21.17%"},{"$f":"+'SAO 30'!$A$76","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 30'!$B$76","v":{"v":0.2069714886,"d":"20.70%"}},{"v":0.2069714886,"d":"20.70%"},{"$f":"+'SAO 30'!$A$115","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 30'!$B$115","v":{"v":0.2105764599,"d":"21.06%"}},{"v":0.2105764599,"d":"21.06%"},{"$f":"+'SAO 30'!$A$154","v":{"v":200000,"d":"200,000"}},{"$f":"+'SAO 30'!$B$154","v":{"v":0.21718718119999997,"d":"21.72%"}},{"v":0.21718718119999997,"d":"21.72%"}]
["Senior Administrative Officers","L22",{"$f":"+'SAO 30'!$A$38","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 30'!$B$38","v":{"v":0.20841410663414636,"d":"20.84%"}},{"v":0.20841410663414636,"d":"20.84%"},{"$f":"+'SAO 30'!$A$77","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 30'!$B$77","v":{"v":0.20357405619512195,"d":"20.36%"}},{"v":0.20357405619512195,"d":"20.36%"},{"$f":"+'SAO 30'!$A$116","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 30'!$B$116","v":{"v":0.20709110136585368,"d":"20.71%"}},{"v":0.20709110136585368,"d":"20.71%"},{"$f":"+'SAO 30'!$A$155","v":{"v":205000,"d":"205,000"}},{"$f":"+'SAO 30'!$B$155","v":{"v":0.2135405855609756,"d":"21.35%"}},{"v":0.2135405855609756,"d":"21.35%"}]
["Senior Administrative Officers","L23",{"$f":"+'SAO 30'!$A$39","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 30'!$B$39","v":{"v":0.205259646,"d":"20.53%"}},{"v":0.205259646,"d":"20.53%"},{"$f":"+'SAO 30'!$A$78","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 30'!$B$78","v":{"v":0.20033840628571428,"d":"20.03%"}},{"v":0.20033840628571428,"d":"20.03%"},{"$f":"+'SAO 30'!$A$117","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 30'!$B$117","v":{"v":0.20377171228571428,"d":"20.38%"}},{"v":0.20377171228571428,"d":"20.38%"},{"$f":"+'SAO 30'!$A$156","v":{"v":210000,"d":"210,000"}},{"$f":"+'SAO 30'!$B$156","v":{"v":0.2100676373333333,"d":"21.01%"}},{"v":0.2100676373333333,"d":"21.01%"}]
["Senior Administrative Officers","L24",{"$f":"+'SAO 30'!$A$40","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 30'!$B$40","v":{"v":0.2022519044651163,"d":"20.23%"}},{"v":0.2022519044651163,"d":"20.23%"},{"$f":"+'SAO 30'!$A$79","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 30'!$B$79","v":{"v":0.19725325172093025,"d":"19.73%"}},{"v":0.19725325172093025,"d":"19.73%"},{"$f":"+'SAO 30'!$A$118","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 30'!$B$118","v":{"v":0.20060671339534886,"d":"20.06%"}},{"v":0.20060671339534886,"d":"20.06%"},{"$f":"+'SAO 30'!$A$157","v":{"v":215000,"d":"215,000"}},{"$f":"+'SAO 30'!$B$157","v":{"v":0.20675622158139534,"d":"20.68%"}},{"v":0.20675622158139534,"d":"20.68%"}]
["Senior Administrative Officers","L25",{"$f":"+'SAO 30'!$A$41","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 30'!$B$41","v":{"v":0.19938087845454547,"d":"19.94%"}},{"v":0.19938087845454547,"d":"19.94%"},{"$f":"+'SAO 30'!$A$80","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 30'!$B$80","v":{"v":0.19430833145454549,"d":"19.43%"}},{"v":0.19430833145454549,"d":"19.43%"},{"$f":"+'SAO 30'!$A$119","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 30'!$B$119","v":{"v":0.1975855780909091,"d":"19.76%"}},{"v":0.1975855780909091,"d":"19.76%"},{"$f":"+'SAO 30'!$A$158","v":{"v":220000,"d":"220,000"}},{"$f":"+'SAO 30'!$B$158","v":{"v":0.2035953247272727,"d":"20.36%"}},{"v":0.2035953247272727,"d":"20.36%"}]
["Senior Administrative Officers","L26",{"$f":"+'SAO 30'!$A$42","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 30'!$B$42","v":{"v":0.1966374536,"d":"19.66%"}},{"v":0.1966374536,"d":"19.66%"},{"$f":"+'SAO 30'!$A$81","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 30'!$B$81","v":{"v":0.19149429653333336,"d":"19.15%"}},{"v":0.19149429653333336,"d":"19.15%"},{"$f":"+'SAO 30'!$A$120","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 30'!$B$120","v":{"v":0.19469871546666667,"d":"19.47%"}},{"v":0.19469871546666667,"d":"19.47%"},{"$f":"+'SAO 30'!$A$159","v":{"v":225000,"d":"225,000"}},{"$f":"+'SAO 30'!$B$159","v":{"v":0.20057491217777776,"d":"20.06%"}},{"v":0.20057491217777776,"d":"20.06%"}]
["Senior Administrative Officers","L27",{"$f":"+'SAO 30'!$A$43","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 30'!$B$43","v":{"v":0.19401330808695652,"d":"19.40%"}},{"v":0.19401330808695652,"d":"19.40%"},{"$f":"+'SAO 30'!$A$82","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 30'!$B$82","v":{"v":0.18880261095652173,"d":"18.88%"}},{"v":0.18880261095652173,"d":"18.88%"},{"$f":"+'SAO 30'!$A$121","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 30'!$B$121","v":{"v":0.19193736860869565,"d":"19.19%"}},{"v":0.19193736860869565,"d":"19.19%"},{"$f":"+'SAO 30'!$A$160","v":{"v":230000,"d":"230,000"}},{"$f":"+'SAO 30'!$B$160","v":{"v":0.19768582191304346,"d":"19.77%"}},{"v":0.19768582191304346,"d":"19.77%"}]
["Senior Administrative Officers","L28",{"$f":"+'SAO 30'!$A$44","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 30'!$B$44","v":{"v":0.19150082834042553,"d":"19.15%"}},{"v":0.19150082834042553,"d":"19.15%"},{"$f":"+'SAO 30'!$A$83","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 30'!$B$83","v":{"v":0.1862254651914894,"d":"18.62%"}},{"v":0.1862254651914894,"d":"18.62%"},{"$f":"+'SAO 30'!$A$122","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 30'!$B$122","v":{"v":0.18929352587234044,"d":"18.93%"}},{"v":0.18929352587234044,"d":"18.93%"},{"$f":"+'SAO 30'!$A$161","v":{"v":235000,"d":"235,000"}},{"$f":"+'SAO 30'!$B$161","v":{"v":0.19491967165957444,"d":"19.49%"}},{"v":0.19491967165957444,"d":"19.49%"}]
["Senior Administrative Officers","L29",{"$f":"+'SAO 30'!$A$45","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 30'!$B$45","v":{"v":0.18909303525,"d":"18.91%"}},{"v":0.18909303525,"d":"18.91%"},{"$f":"+'SAO 30'!$A$84","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 30'!$B$84","v":{"v":0.18375570050000004,"d":"18.38%"}},{"v":0.18375570050000004,"d":"18.38%"},{"$f":"+'SAO 30'!$A$123","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 30'!$B$123","v":{"v":0.18675984325000003,"d":"18.68%"}},{"v":0.18675984325000003,"d":"18.68%"},{"$f":"+'SAO 30'!$A$162","v":{"v":240000,"d":"240,000"}},{"$f":"+'SAO 30'!$B$162","v":{"v":0.19226877766666667,"d":"19.23%"}},{"v":0.19226877766666667,"d":"19.23%"}]
["Senior Administrative Officers","L30",{"$f":"+'SAO 30'!$A$46","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 30'!$B$46","v":{"v":0.18678351942857144,"d":"18.68%"}},{"v":0.18678351942857144,"d":"18.68%"},{"$f":"+'SAO 30'!$A$85","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 30'!$B$85","v":{"v":0.18138674253061227,"d":"18.14%"}},{"v":0.18138674253061227,"d":"18.14%"},{"$f":"+'SAO 30'!$A$124","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 30'!$B$124","v":{"v":0.18432957624489796,"d":"18.43%"}},{"v":0.18432957624489796,"d":"18.43%"},{"$f":"+'SAO 30'!$A$163","v":{"v":245000,"d":"245,000"}},{"$f":"+'SAO 30'!$B$163","v":{"v":0.18972608342857142,"d":"18.97%"}},{"v":0.18972608342857142,"d":"18.97%"}]
["Senior Administrative Officers","L31",{"$f":"+'SAO 30'!$A$47","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 30'!$B$47","v":{"v":0.18456638424,"d":"18.46%"}},{"v":0.18456638424,"d":"18.46%"},{"$f":"+'SAO 30'!$A$86","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 30'!$B$86","v":{"v":0.17911254288000003,"d":"17.91%"}},{"v":0.17911254288000003,"d":"17.91%"},{"$f":"+'SAO 30'!$A$125","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 30'!$B$125","v":{"v":0.18199651992000002,"d":"18.20%"}},{"v":0.18199651992000002,"d":"18.20%"},{"$f":"+'SAO 30'!$A$164","v":{"v":250000,"d":"250,000"}},{"$f":"+'SAO 30'!$B$164","v":{"v":0.18728509696,"d":"18.73%"}},{"v":0.18728509696,"d":"18.73%"}]
["Senior Administrative Officers","L32",{"$f":"+'SAO 30'!$A$48","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 30'!$B$48","v":{"v":0.18243619552941176,"d":"18.24%"}},{"v":0.18243619552941176,"d":"18.24%"},{"$f":"+'SAO 30'!$A$87","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 30'!$B$87","v":{"v":0.17692752752941177,"d":"17.69%"}},{"v":0.17692752752941177,"d":"17.69%"},{"$f":"+'SAO 30'!$A$126","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 30'!$B$126","v":{"v":0.179754956,"d":"17.98%"}},{"v":0.179754956,"d":"17.98%"},{"$f":"+'SAO 30'!$A$165","v":{"v":255000,"d":"255,000"}},{"$f":"+'SAO 30'!$B$165","v":{"v":0.18493983545098036,"d":"18.49%"}},{"v":0.18493983545098036,"d":"18.49%"}]
["Senior Administrative Officers","L33",{"$f":"+'SAO 30'!$A$49","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 30'!$B$49","v":{"v":0.18038793715384616,"d":"18.04%"}},{"v":0.18038793715384616,"d":"18.04%"},{"$f":"+'SAO 30'!$A$88","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 30'!$B$88","v":{"v":0.17482655123076926,"d":"17.48%"}},{"v":0.17482655123076926,"d":"17.48%"},{"$f":"+'SAO 30'!$A$127","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 30'!$B$127","v":{"v":0.1775996060769231,"d":"17.76%"}},{"v":0.1775996060769231,"d":"17.76%"},{"$f":"+'SAO 30'!$A$166","v":{"v":260000,"d":"260,000"}},{"$f":"+'SAO 30'!$B$166","v":{"v":0.1826847763076923,"d":"18.27%"}},{"v":0.1826847763076923,"d":"18.27%"}]
["Senior Administrative Officers","L34",{"$f":"+'SAO 30'!$A$50","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 30'!$B$50","v":{"v":0.17841697154716982,"d":"17.84%"}},{"v":0.17841697154716982,"d":"17.84%"},{"$f":"+'SAO 30'!$A$89","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 30'!$B$89","v":{"v":0.17280485705660378,"d":"17.28%"}},{"v":0.17280485705660378,"d":"17.28%"},{"$f":"+'SAO 30'!$A$128","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 30'!$B$128","v":{"v":0.17552559011320754,"d":"17.55%"}},{"v":0.17552559011320754,"d":"17.55%"},{"$f":"+'SAO 30'!$A$167","v":{"v":265000,"d":"265,000"}},{"$f":"+'SAO 30'!$B$167","v":{"v":0.18051481373584904,"d":"18.05%"}},{"v":0.18051481373584904,"d":"18.05%"}]
["Senior Administrative Officers","L35",{"$f":"+'SAO 30'!$A$51","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 30'!$B$51","v":{"v":0.17651900466666667,"d":"17.65%"}},{"v":0.17651900466666667,"d":"17.65%"},{"$f":"+'SAO 30'!$A$90","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 30'!$B$90","v":{"v":0.17085804044444447,"d":"17.09%"}},{"v":0.17085804044444447,"d":"17.09%"},{"$f":"+'SAO 30'!$A$129","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 30'!$B$129","v":{"v":0.17352838955555558,"d":"17.35%"}},{"v":0.17352838955555558,"d":"17.35%"},{"$f":"+'SAO 30'!$A$168","v":{"v":270000,"d":"270,000"}},{"$f":"+'SAO 30'!$B$168","v":{"v":0.17842522014814813,"d":"17.84%"}},{"v":0.17842522014814813,"d":"17.84%"}]
["Senior Administrative Officers","L36",{"$f":"+'SAO 30'!$A$52","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 30'!$B$52","v":{"v":0.17469005476363636,"d":"17.47%"}},{"v":0.17469005476363636,"d":"17.47%"},{"$f":"+'SAO 30'!$A$91","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 30'!$B$91","v":{"v":0.16898201716363637,"d":"16.90%"}},{"v":0.16898201716363637,"d":"16.90%"},{"$f":"+'SAO 30'!$A$130","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 30'!$B$130","v":{"v":0.17160381447272727,"d":"17.16%"}},{"v":0.17160381447272727,"d":"17.16%"},{"$f":"+'SAO 30'!$A$169","v":{"v":275000,"d":"275,000"}},{"$f":"+'SAO 30'!$B$169","v":{"v":0.17641161178181816,"d":"17.64%"}},{"v":0.17641161178181816,"d":"17.64%"}]
["Senior Administrative Officers","L37",{"$f":"+'SAO 30'!$A$53","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 30'!$B$53","v":{"v":0.1729264245,"d":"17.29%"}},{"v":0.1729264245,"d":"17.29%"},{"$f":"+'SAO 30'!$A$92","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 30'!$B$92","v":{"v":0.16717299471428573,"d":"16.72%"}},{"v":0.16717299471428573,"d":"16.72%"},{"$f":"+'SAO 30'!$A$131","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 30'!$B$131","v":{"v":0.16974797421428572,"d":"16.97%"}},{"v":0.16974797421428572,"d":"16.97%"},{"$f":"+'SAO 30'!$A$170","v":{"v":280000,"d":"280,000"}},{"$f":"+'SAO 30'!$B$170","v":{"v":0.17446991799999997,"d":"17.45%"}},{"v":0.17446991799999997,"d":"17.45%"}]
["Senior Administrative Officers","L38",{"$f":"+C959","v":{"v":280000,"d":"280,000"}},{"$f":"+D959","v":{"v":0.1729264245,"d":"17.29%"}},{"v":0.1729264245,"d":"17.29%"},{"$f":"+F959","v":{"v":280000,"d":"280,000"}},{"$f":"+G959","v":{"v":0.16717299471428573,"d":"16.72%"}},{"v":0.16717299471428573,"d":"16.72%"},{"$f":"+I959","v":{"v":280000,"d":"280,000"}},{"$f":"+J959","v":{"v":0.16974797421428572,"d":"16.97%"}},{"v":0.16974797421428572,"d":"16.97%"},{"$f":"+L959","v":{"v":280000,"d":"280,000"}},{"$f":"+M959","v":{"v":0.17446991799999997,"d":"17.45%"}},{"v":0.17446991799999997,"d":"17.45%"}]
["Senior Administrative Officers","L39",{"$f":"+C960","v":{"v":280000,"d":"280,000"}},{"v":0.1729264245,"d":"17.29%"},{"v":0.1729264245,"d":"17.29%"},{"$f":"+F960","v":{"v":280000,"d":"280,000"}},{"v":0.16717299471428573,"d":"16.72%"},{"v":0.16717299471428573,"d":"16.72%"},{"$f":"+I960","v":{"v":280000,"d":"280,000"}},{"v":0.16974797421428572,"d":"16.97%"},{"v":0.16974797421428572,"d":"16.97%"},{"$f":"+L960","v":{"v":280000,"d":"280,000"}},{"v":0.17446991799999997,"d":"17.45%"},{"v":0.17446991799999997,"d":"17.45%"}]
["Senior Administrative Officers","L40",{"v":280000,"d":"280,000"},{"v":0.1729264245,"d":"17.29%"},{"v":0.1729264245,"d":"17.29%"},{"v":280000,"d":"280,000"},{"v":0.16717299471428573,"d":"16.72%"},{"v":0.16717299471428573,"d":"16.72%"},{"v":280000,"d":"280,000"},{"v":0.16974797421428572,"d":"16.97%"},{"v":0.16974797421428572,"d":"16.97%"},{"v":280000,"d":"280,000"},{"v":0.17446991799999997,"d":"17.45%"},{"v":0.17446991799999997,"d":"17.45%"}]
["Unifor Unit 4 (Security)","L1",{"$f":"+'UF4 All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$17","v":{"v":0.32505567,"d":"32.51%"}},{"$f":"+D963","v":{"v":0.32505567,"d":"32.51%"}},{"$f":"+'UF4 All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$56","v":{"v":0.3227166700000001,"d":"32.27%"}},{"$f":"+G963","v":{"v":0.3227166700000001,"d":"32.27%"}},{"$f":"+'UF4 All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$95","v":{"v":0.33334587000000004,"d":"33.33%"}},{"$f":"+J963","v":{"v":0.33334587000000004,"d":"33.33%"}},{"$f":"+'UF4 All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'UF4 All Funds'!$B$134","v":{"v":0.3478679700000001,"d":"34.79%"}},{"$f":"+M963","v":{"v":0.3478679700000001,"d":"34.79%"}}]
["Unifor Unit 4 (Security)","L2",{"$f":"+'UF4 All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$18","v":{"v":0.30257501,"d":"30.26%"}},{"$f":"+D964","v":{"v":0.30257501,"d":"30.26%"}},{"$f":"+'UF4 All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$57","v":{"v":0.29942061,"d":"29.94%"}},{"$f":"+G964","v":{"v":0.29942061,"d":"29.94%"}},{"$f":"+'UF4 All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$96","v":{"v":0.30907997000000004,"d":"30.91%"}},{"$f":"+J964","v":{"v":0.30907997000000004,"d":"30.91%"}},{"$f":"+'UF4 All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'UF4 All Funds'!$B$135","v":{"v":0.32269765,"d":"32.27%"}},{"$f":"+M964","v":{"v":0.32269765,"d":"32.27%"}}]
["Unifor Unit 4 (Security)","L3",{"$f":"+'UF4 All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$19","v":{"v":0.2875879033333334,"d":"28.76%"}},{"v":0.2875879033333334,"d":"28.76%"},{"$f":"+'UF4 All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$58","v":{"v":0.2838899033333334,"d":"28.39%"}},{"v":0.2838899033333334,"d":"28.39%"},{"$f":"+'UF4 All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$97","v":{"v":0.29290270333333335,"d":"29.29%"}},{"v":0.29290270333333335,"d":"29.29%"},{"$f":"+'UF4 All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'UF4 All Funds'!$B$136","v":{"v":0.30591743666666676,"d":"30.59%"}},{"v":0.30591743666666676,"d":"30.59%"}]
["Unifor Unit 4 (Security)","L4",{"$f":"+'UF4 All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$20","v":{"v":0.27688282714285717,"d":"27.69%"}},{"v":0.27688282714285717,"d":"27.69%"},{"$f":"+'UF4 All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$59","v":{"v":0.2727965414285715,"d":"27.28%"}},{"v":0.2727965414285715,"d":"27.28%"},{"$f":"+'UF4 All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$98","v":{"v":0.28134751285714293,"d":"28.13%"}},{"v":0.28134751285714293,"d":"28.13%"},{"$f":"+'UF4 All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'UF4 All Funds'!$B$137","v":{"v":0.29393157000000003,"d":"29.39%"}},{"v":0.29393157000000003,"d":"29.39%"}]
["Unifor Unit 4 (Security)","L5",{"$f":"+'UF4 All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$21","v":{"v":0.26885402,"d":"26.89%"}},{"v":0.26885402,"d":"26.89%"},{"$f":"+'UF4 All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$60","v":{"v":0.26447652000000005,"d":"26.45%"}},{"v":0.26447652000000005,"d":"26.45%"},{"$f":"+'UF4 All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$99","v":{"v":0.27268112000000005,"d":"27.27%"}},{"v":0.27268112000000005,"d":"27.27%"},{"$f":"+'UF4 All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'UF4 All Funds'!$B$138","v":{"v":0.2849421700000001,"d":"28.49%"}},{"v":0.2849421700000001,"d":"28.49%"}]
["Unifor Unit 4 (Security)","L6",{"$f":"+'UF4 All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$22","v":{"v":0.26260939222222224,"d":"26.26%"}},{"v":0.26260939222222224,"d":"26.26%"},{"$f":"+'UF4 All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$61","v":{"v":0.25800539222222224,"d":"25.80%"}},{"v":0.25800539222222224,"d":"25.80%"},{"$f":"+'UF4 All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$100","v":{"v":0.26594059222222227,"d":"26.59%"}},{"v":0.26594059222222227,"d":"26.59%"},{"$f":"+'UF4 All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'UF4 All Funds'!$B$139","v":{"v":0.2779504144444445,"d":"27.80%"}},{"v":0.2779504144444445,"d":"27.80%"}]
["Unifor Unit 4 (Security)","L7",{"$f":"+'UF4 All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$23","v":{"v":0.25761369,"d":"25.76%"}},{"v":0.25761369,"d":"25.76%"},{"$f":"+'UF4 All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$62","v":{"v":0.25282849,"d":"25.28%"}},{"v":0.25282849,"d":"25.28%"},{"$f":"+'UF4 All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$101","v":{"v":0.26054816999999997,"d":"26.05%"}},{"v":0.26054816999999997,"d":"26.05%"},{"$f":"+'UF4 All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'UF4 All Funds'!$B$140","v":{"v":0.27235701,"d":"27.24%"}},{"v":0.27235701,"d":"27.24%"}]
["Unifor Unit 4 (Security)","L8",{"$f":"+'UF4 All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$24","v":{"v":0.251637314,"d":"25.16%"}},{"v":0.251637314,"d":"25.16%"},{"$f":"+'UF4 All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$63","v":{"v":0.2473061707272728,"d":"24.73%"}},{"v":0.2473061707272728,"d":"24.73%"},{"$f":"+'UF4 All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$102","v":{"v":0.2554263001818182,"d":"25.54%"}},{"v":0.2554263001818182,"d":"25.54%"},{"$f":"+'UF4 All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'UF4 All Funds'!$B$141","v":{"v":0.2676474841818182,"d":"26.76%"}},{"v":0.2676474841818182,"d":"26.76%"}]
["Unifor Unit 4 (Security)","L9",{"$f":"+'UF4 All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$25","v":{"v":0.24518503533333336,"d":"24.52%"}},{"v":0.24518503533333336,"d":"24.52%"},{"$f":"+'UF4 All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$64","v":{"v":0.240960954,"d":"24.10%"}},{"v":0.240960954,"d":"24.10%"},{"$f":"+'UF4 All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$103","v":{"v":0.24955152266666666,"d":"24.96%"}},{"v":0.24955152266666666,"d":"24.96%"},{"$f":"+'UF4 All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'UF4 All Funds'!$B$142","v":{"v":0.261503958,"d":"26.15%"}},{"v":0.261503958,"d":"26.15%"}]
["Unifor Unit 4 (Security)","L10",{"$f":"+'UF4 All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$26","v":{"v":0.23972541492307697,"d":"23.97%"}},{"v":0.23972541492307697,"d":"23.97%"},{"$f":"+'UF4 All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$65","v":{"v":0.2353327244615385,"d":"23.53%"}},{"v":0.2353327244615385,"d":"23.53%"},{"$f":"+'UF4 All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$104","v":{"v":0.24437401861538463,"d":"24.44%"}},{"v":0.24437401861538463,"d":"24.44%"},{"$f":"+'UF4 All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'UF4 All Funds'!$B$143","v":{"v":0.2554070358461539,"d":"25.54%"}},{"v":0.2554070358461539,"d":"25.54%"}]
["Unifor Unit 4 (Security)","L11",{"$f":"+'UF4 All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$27","v":{"v":0.23504574028571432,"d":"23.50%"}},{"v":0.23504574028571432,"d":"23.50%"},{"$f":"+'UF4 All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$66","v":{"v":0.23050852771428573,"d":"23.05%"}},{"v":0.23050852771428573,"d":"23.05%"},{"$f":"+'UF4 All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$105","v":{"v":0.239936158,"d":"23.99%"}},{"v":0.239936158,"d":"23.99%"},{"$f":"+'UF4 All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'UF4 All Funds'!$B$144","v":{"v":0.25018110257142856,"d":"25.02%"}},{"v":0.25018110257142856,"d":"25.02%"}]
["Unifor Unit 4 (Security)","L12",{"$f":"+'UF4 All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$28","v":{"v":0.23099002226666668,"d":"23.10%"}},{"v":0.23099002226666668,"d":"23.10%"},{"$f":"+'UF4 All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$67","v":{"v":0.2263275572,"d":"22.63%"}},{"v":0.2263275572,"d":"22.63%"},{"$f":"+'UF4 All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$106","v":{"v":0.23609001213333336,"d":"23.61%"}},{"v":0.23609001213333336,"d":"23.61%"},{"$f":"+'UF4 All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'UF4 All Funds'!$B$145","v":{"v":0.2456519604,"d":"24.57%"}},{"v":0.2456519604,"d":"24.57%"}]
["Unifor Unit 4 (Security)","L13",{"$f":"+'UF4 All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$29","v":{"v":0.227441269,"d":"22.74%"}},{"v":0.227441269,"d":"22.74%"},{"$f":"+'UF4 All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$68","v":{"v":0.22266920800000004,"d":"22.27%"}},{"v":0.22266920800000004,"d":"22.27%"},{"$f":"+'UF4 All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$107","v":{"v":0.23272463450000005,"d":"23.27%"}},{"v":0.23272463450000005,"d":"23.27%"},{"$f":"+'UF4 All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'UF4 All Funds'!$B$146","v":{"v":0.241688961,"d":"24.17%"}},{"v":0.241688961,"d":"24.17%"}]
["Unifor Unit 4 (Security)","L14",{"$f":"+'UF4 All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$30","v":{"v":0.22431001611764706,"d":"22.43%"}},{"v":0.22431001611764706,"d":"22.43%"},{"$f":"+'UF4 All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$69","v":{"v":0.21944125282352941,"d":"21.94%"}},{"v":0.21944125282352941,"d":"21.94%"},{"$f":"+'UF4 All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$108","v":{"v":0.22975518364705885,"d":"22.98%"}},{"v":0.22975518364705885,"d":"22.98%"},{"$f":"+'UF4 All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'UF4 All Funds'!$B$147","v":{"v":0.2381921968235294,"d":"23.82%"}},{"v":0.2381921968235294,"d":"23.82%"}]
["Unifor Unit 4 (Security)","L15",{"$f":"+'UF4 All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$31","v":{"v":0.22144668022222222,"d":"22.14%"}},{"v":0.22144668022222222,"d":"22.14%"},{"$f":"+'UF4 All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$70","v":{"v":0.21657195933333334,"d":"21.66%"}},{"v":0.21657195933333334,"d":"21.66%"},{"$f":"+'UF4 All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$109","v":{"v":0.2271156717777778,"d":"22.71%"}},{"v":0.2271156717777778,"d":"22.71%"},{"$f":"+'UF4 All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'UF4 All Funds'!$B$148","v":{"v":0.235083962,"d":"23.51%"}},{"v":0.235083962,"d":"23.51%"}]
["Unifor Unit 4 (Security)","L16",{"$f":"+'UF4 All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$32","v":{"v":0.21877106389473683,"d":"21.88%"}},{"v":0.21877106389473683,"d":"21.88%"},{"$f":"+'UF4 All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$71","v":{"v":0.21384932831578943,"d":"21.38%"}},{"v":0.21384932831578943,"d":"21.38%"},{"$f":"+'UF4 All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$110","v":{"v":0.2247123190526316,"d":"22.47%"}},{"v":0.2247123190526316,"d":"22.47%"},{"$f":"+'UF4 All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'UF4 All Funds'!$B$149","v":{"v":0.2323029097894737,"d":"23.23%"}},{"v":0.2323029097894737,"d":"23.23%"}]
["Unifor Unit 4 (Security)","L17",{"$f":"+'UF4 All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$33","v":{"v":0.21636300919999996,"d":"21.64%"}},{"v":0.21636300919999996,"d":"21.64%"},{"$f":"+'UF4 All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$72","v":{"v":0.21136656039999993,"d":"21.14%"}},{"v":0.21136656039999993,"d":"21.14%"},{"$f":"+'UF4 All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$111","v":{"v":0.2224089016,"d":"22.24%"}},{"v":0.2224089016,"d":"22.24%"},{"$f":"+'UF4 All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'UF4 All Funds'!$B$150","v":{"v":0.22969196279999995,"d":"22.97%"}},{"v":0.22969196279999995,"d":"22.97%"}]
["Unifor Unit 4 (Security)","L18",{"$f":"+'UF4 All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$34","v":{"v":0.21411825876190474,"d":"21.41%"}},{"v":0.21411825876190474,"d":"21.41%"},{"$f":"+'UF4 All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$73","v":{"v":0.20905421228571425,"d":"20.91%"}},{"v":0.20905421228571425,"d":"20.91%"},{"$f":"+'UF4 All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$112","v":{"v":0.22025882295238094,"d":"22.03%"}},{"v":0.22025882295238094,"d":"22.03%"},{"$f":"+'UF4 All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'UF4 All Funds'!$B$151","v":{"v":0.22719507171428568,"d":"22.72%"}},{"v":0.22719507171428568,"d":"22.72%"}]
["Unifor Unit 4 (Security)","L19",{"$f":"+'UF4 All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$35","v":{"v":0.21207757654545453,"d":"21.21%"}},{"v":0.21207757654545453,"d":"21.21%"},{"$f":"+'UF4 All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$74","v":{"v":0.2069520776363636,"d":"20.70%"}},{"v":0.2069520776363636,"d":"20.70%"},{"$f":"+'UF4 All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$113","v":{"v":0.218304206,"d":"21.83%"}},{"v":0.218304206,"d":"21.83%"},{"$f":"+'UF4 All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'UF4 All Funds'!$B$152","v":{"v":0.22492517072727272,"d":"22.49%"}},{"v":0.22492517072727272,"d":"22.49%"}]
["Unifor Unit 4 (Security)","L20",{"$f":"+'UF4 All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$36","v":{"v":0.21021434495652172,"d":"21.02%"}},{"v":0.21021434495652172,"d":"21.02%"},{"$f":"+'UF4 All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$75","v":{"v":0.20503273730434782,"d":"20.50%"}},{"v":0.20503273730434782,"d":"20.50%"},{"$f":"+'UF4 All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$114","v":{"v":0.21651955573913045,"d":"21.65%"}},{"v":0.21651955573913045,"d":"21.65%"},{"$f":"+'UF4 All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'UF4 All Funds'!$B$153","v":{"v":0.2228526524347826,"d":"22.29%"}},{"v":0.2228526524347826,"d":"22.29%"}]
["Unifor Unit 4 (Security)","L21",{"$f":"+'UF4 All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$37","v":{"v":0.20850638266666663,"d":"20.85%"}},{"v":0.20850638266666663,"d":"20.85%"},{"$f":"+'UF4 All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$76","v":{"v":0.20327334199999997,"d":"20.33%"}},{"v":0.20327334199999997,"d":"20.33%"},{"$f":"+'UF4 All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$115","v":{"v":0.21488362633333333,"d":"21.49%"}},{"v":0.21488362633333333,"d":"21.49%"},{"$f":"+'UF4 All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'UF4 All Funds'!$B$154","v":{"v":0.22095284399999998,"d":"22.10%"}},{"v":0.22095284399999998,"d":"22.10%"}]
["Unifor Unit 4 (Security)","L22",{"$f":"+'UF4 All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$38","v":{"v":0.20693505735999998,"d":"20.69%"}},{"v":0.20693505735999998,"d":"20.69%"},{"$f":"+'UF4 All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$77","v":{"v":0.20165469831999994,"d":"20.17%"}},{"v":0.20165469831999994,"d":"20.17%"},{"$f":"+'UF4 All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$116","v":{"v":0.21337857128,"d":"21.34%"}},{"v":0.21337857128,"d":"21.34%"},{"$f":"+'UF4 All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'UF4 All Funds'!$B$155","v":{"v":0.21920502024,"d":"21.92%"}},{"v":0.21920502024,"d":"21.92%"}]
["Unifor Unit 4 (Security)","L23",{"$f":"+'UF4 All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$39","v":{"v":0.20548460323076922,"d":"20.55%"}},{"v":0.20548460323076922,"d":"20.55%"},{"$f":"+'UF4 All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$78","v":{"v":0.20016056569230764,"d":"20.02%"}},{"v":0.20016056569230764,"d":"20.02%"},{"$f":"+'UF4 All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$117","v":{"v":0.2119892896923077,"d":"21.20%"}},{"v":0.2119892896923077,"d":"21.20%"},{"$f":"+'UF4 All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'UF4 All Funds'!$B$156","v":{"v":0.21759164446153845,"d":"21.76%"}},{"v":0.21759164446153845,"d":"21.76%"}]
["Unifor Unit 4 (Security)","L24",{"$f":"+'UF4 All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$40","v":{"v":0.20414159014814812,"d":"20.41%"}},{"v":0.20414159014814812,"d":"20.41%"},{"$f":"+'UF4 All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$79","v":{"v":0.1987771095555555,"d":"19.88%"}},{"v":0.1987771095555555,"d":"19.88%"},{"$f":"+'UF4 All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$118","v":{"v":0.21070291785185186,"d":"21.07%"}},{"v":0.21070291785185186,"d":"21.07%"},{"$f":"+'UF4 All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'UF4 All Funds'!$B$157","v":{"v":0.21609777799999996,"d":"21.61%"}},{"v":0.21609777799999996,"d":"21.61%"}]
["Unifor Unit 4 (Security)","L25",{"$f":"+'UF4 All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$41","v":{"v":0.20289450657142855,"d":"20.29%"}},{"v":0.20289450657142855,"d":"20.29%"},{"$f":"+'UF4 All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$80","v":{"v":0.19749247171428566,"d":"19.75%"}},{"v":0.19749247171428566,"d":"19.75%"},{"$f":"+'UF4 All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$119","v":{"v":0.2095084297142857,"d":"20.95%"}},{"v":0.2095084297142857,"d":"20.95%"},{"$f":"+'UF4 All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'UF4 All Funds'!$B$158","v":{"v":0.21471061628571428,"d":"21.47%"}},{"v":0.21471061628571428,"d":"21.47%"}]
["Unifor Unit 4 (Security)","L26",{"$f":"+'UF4 All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$42","v":{"v":0.2017334287586207,"d":"20.17%"}},{"v":0.2017334287586207,"d":"20.17%"},{"$f":"+'UF4 All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$81","v":{"v":0.19629642958620686,"d":"19.63%"}},{"v":0.19629642958620686,"d":"19.63%"},{"$f":"+'UF4 All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$120","v":{"v":0.20839632006896552,"d":"20.84%"}},{"v":0.20839632006896552,"d":"20.84%"},{"$f":"+'UF4 All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'UF4 All Funds'!$B$159","v":{"v":0.21341912089655174,"d":"21.34%"}},{"v":0.21341912089655174,"d":"21.34%"}]
["Unifor Unit 4 (Security)","L27",{"$f":"+'UF4 All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$43","v":{"v":0.20064975613333336,"d":"20.06%"}},{"v":0.20064975613333336,"d":"20.06%"},{"$f":"+'UF4 All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$82","v":{"v":0.19518012359999998,"d":"19.52%"}},{"v":0.19518012359999998,"d":"19.52%"},{"$f":"+'UF4 All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$121","v":{"v":0.20735835106666667,"d":"20.74%"}},{"v":0.20735835106666667,"d":"20.74%"},{"$f":"+'UF4 All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'UF4 All Funds'!$B$160","v":{"v":0.2122137252,"d":"21.22%"}},{"v":0.2122137252,"d":"21.22%"}]
["Unifor Unit 4 (Security)","L28",{"$f":"+'UF4 All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$44","v":{"v":0.19963599787096772,"d":"19.96%"}},{"v":0.19963599787096772,"d":"19.96%"},{"$f":"+'UF4 All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$83","v":{"v":0.19413583735483866,"d":"19.41%"}},{"v":0.19413583735483866,"d":"19.41%"},{"$f":"+'UF4 All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$122","v":{"v":0.2063873478064516,"d":"20.64%"}},{"v":0.2063873478064516,"d":"20.64%"},{"$f":"+'UF4 All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'UF4 All Funds'!$B$161","v":{"v":0.21108609696774194,"d":"21.11%"}},{"v":0.21108609696774194,"d":"21.11%"}]
["Unifor Unit 4 (Security)","L29",{"$f":"+'UF4 All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$45","v":{"v":0.1986855995,"d":"19.87%"}},{"v":0.1986855995,"d":"19.87%"},{"$f":"+'UF4 All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$84","v":{"v":0.19315681899999998,"d":"19.32%"}},{"v":0.19315681899999998,"d":"19.32%"},{"$f":"+'UF4 All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$123","v":{"v":0.20547703225,"d":"20.55%"}},{"v":0.20547703225,"d":"20.55%"},{"$f":"+'UF4 All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'UF4 All Funds'!$B$162","v":{"v":0.2100289455,"d":"21.00%"}},{"v":0.2100289455,"d":"21.00%"}]
["Unifor Unit 4 (Security)","L30",{"$f":"+'UF4 All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$46","v":{"v":0.19486067072727273,"d":"19.49%"}},{"v":0.19486067072727273,"d":"19.49%"},{"$f":"+'UF4 All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$85","v":{"v":0.19209161993939391,"d":"19.21%"}},{"v":0.19209161993939391,"d":"19.21%"},{"$f":"+'UF4 All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$124","v":{"v":0.20462188733333336,"d":"20.46%"}},{"v":0.20462188733333336,"d":"20.46%"},{"$f":"+'UF4 All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'UF4 All Funds'!$B$163","v":{"v":0.20903586381818182,"d":"20.90%"}},{"v":0.20903586381818182,"d":"20.90%"}]
["Unifor Unit 4 (Security)","L31",{"$f":"+'UF4 All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$47","v":{"v":0.19057574658823528,"d":"19.06%"}},{"v":0.19057574658823528,"d":"19.06%"},{"$f":"+'UF4 All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$86","v":{"v":0.18769943258823524,"d":"18.77%"}},{"v":0.18769943258823524,"d":"18.77%"},{"$f":"+'UF4 All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$125","v":{"v":0.20270939799999999,"d":"20.27%"}},{"v":0.20270939799999999,"d":"20.27%"},{"$f":"+'UF4 All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'UF4 All Funds'!$B$164","v":{"v":0.20810119870588234,"d":"20.81%"}},{"v":0.20810119870588234,"d":"20.81%"}]
["Unifor Unit 4 (Security)","L32",{"$f":"+'UF4 All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$48","v":{"v":0.18653567525714285,"d":"18.65%"}},{"v":0.18653567525714285,"d":"18.65%"},{"$f":"+'UF4 All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$87","v":{"v":0.18355822737142855,"d":"18.36%"}},{"v":0.18355822737142855,"d":"18.36%"},{"$f":"+'UF4 All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$126","v":{"v":0.19813933662857144,"d":"19.81%"}},{"v":0.19813933662857144,"d":"19.81%"},{"$f":"+'UF4 All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'UF4 All Funds'!$B$165","v":{"v":0.20522165731428574,"d":"20.52%"}},{"v":0.20522165731428574,"d":"20.52%"}]
["Unifor Unit 4 (Security)","L33",{"$f":"+'UF4 All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$49","v":{"v":0.18272005233333333,"d":"18.27%"}},{"v":0.18272005233333333,"d":"18.27%"},{"$f":"+'UF4 All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$88","v":{"v":0.17964708911111107,"d":"17.96%"}},{"v":0.17964708911111107,"d":"17.96%"},{"$f":"+'UF4 All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$127","v":{"v":0.19382316755555556,"d":"19.38%"}},{"v":0.19382316755555556,"d":"19.38%"},{"$f":"+'UF4 All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'UF4 All Funds'!$B$166","v":{"v":0.2007087571111111,"d":"20.07%"}},{"v":0.2007087571111111,"d":"20.07%"}]
["Unifor Unit 4 (Security)","L34",{"$f":"+'UF4 All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$50","v":{"v":0.1791106792972973,"d":"17.91%"}},{"v":0.1791106792972973,"d":"17.91%"},{"$f":"+'UF4 All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$89","v":{"v":0.17594736372972972,"d":"17.59%"}},{"v":0.17594736372972972,"d":"17.59%"},{"$f":"+'UF4 All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$128","v":{"v":0.1897403049189189,"d":"18.97%"}},{"v":0.1897403049189189,"d":"18.97%"},{"$f":"+'UF4 All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'UF4 All Funds'!$B$167","v":{"v":0.19643979745945944,"d":"19.64%"}},{"v":0.19643979745945944,"d":"19.64%"}]
["Unifor Unit 4 (Security)","L35",{"$f":"+'UF4 All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$51","v":{"v":0.1756912732631579,"d":"17.57%"}},{"v":0.1756912732631579,"d":"17.57%"},{"$f":"+'UF4 All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$90","v":{"v":0.17244236073684208,"d":"17.24%"}},{"v":0.17244236073684208,"d":"17.24%"},{"$f":"+'UF4 All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$129","v":{"v":0.1858723297894737,"d":"18.59%"}},{"v":0.1858723297894737,"d":"18.59%"},{"$f":"+'UF4 All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'UF4 All Funds'!$B$168","v":{"v":0.19239551989473686,"d":"19.24%"}},{"v":0.19239551989473686,"d":"19.24%"}]
["Unifor Unit 4 (Security)","L36",{"$f":"+'UF4 All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$52","v":{"v":0.17244722138461538,"d":"17.24%"}},{"v":0.17244722138461538,"d":"17.24%"},{"$f":"+'UF4 All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$91","v":{"v":0.16911710148717946,"d":"16.91%"}},{"v":0.16911710148717946,"d":"16.91%"},{"$f":"+'UF4 All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$130","v":{"v":0.18220271235897437,"d":"18.22%"}},{"v":0.18220271235897437,"d":"18.22%"},{"$f":"+'UF4 All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'UF4 All Funds'!$B$169","v":{"v":0.18855864117948717,"d":"18.86%"}},{"v":0.18855864117948717,"d":"18.86%"}]
["Unifor Unit 4 (Security)","L37",{"$f":"+'UF4 All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$53","v":{"v":0.1693653721,"d":"16.94%"}},{"v":0.1693653721,"d":"16.94%"},{"$f":"+'UF4 All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$92","v":{"v":0.16595810519999996,"d":"16.60%"}},{"v":0.16595810519999996,"d":"16.60%"},{"$f":"+'UF4 All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$131","v":{"v":0.1787165758,"d":"17.87%"}},{"v":0.1787165758,"d":"17.87%"},{"$f":"+'UF4 All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'UF4 All Funds'!$B$170","v":{"v":0.18491360639999999,"d":"18.49%"}},{"v":0.18491360639999999,"d":"18.49%"}]
["Unifor Unit 4 (Security)","L38",{"$f":"+C999","v":{"v":200000,"d":"200,000"}},{"$f":"+D999","v":{"v":0.1693653721,"d":"16.94%"}},{"v":0.1693653721,"d":"16.94%"},{"$f":"+F999","v":{"v":200000,"d":"200,000"}},{"$f":"+G999","v":{"v":0.16595810519999996,"d":"16.60%"}},{"v":0.16595810519999996,"d":"16.60%"},{"$f":"+I999","v":{"v":200000,"d":"200,000"}},{"$f":"+J999","v":{"v":0.1787165758,"d":"17.87%"}},{"v":0.1787165758,"d":"17.87%"},{"$f":"+L999","v":{"v":200000,"d":"200,000"}},{"$f":"+M999","v":{"v":0.18491360639999999,"d":"18.49%"}},{"v":0.18491360639999999,"d":"18.49%"}]
["Unifor Unit 4 (Security)","L39",{"$f":"+C1000","v":{"v":200000,"d":"200,000"}},{"v":0.1693653721,"d":"16.94%"},{"v":0.1693653721,"d":"16.94%"},{"$f":"+F1000","v":{"v":200000,"d":"200,000"}},{"v":0.16595810519999996,"d":"16.60%"},{"v":0.16595810519999996,"d":"16.60%"},{"$f":"+I1000","v":{"v":200000,"d":"200,000"}},{"v":0.1787165758,"d":"17.87%"},{"v":0.1787165758,"d":"17.87%"},{"$f":"+L1000","v":{"v":200000,"d":"200,000"}},{"v":0.18491360639999999,"d":"18.49%"},{"v":0.18491360639999999,"d":"18.49%"}]
["Unifor Unit 4 (Security)","L40",{"v":200000,"d":"200,000"},{"v":0.1693653721,"d":"16.94%"},{"v":0.1693653721,"d":"16.94%"},{"v":200000,"d":"200,000"},{"v":0.16595810519999996,"d":"16.60%"},{"v":0.16595810519999996,"d":"16.60%"},{"v":200000,"d":"200,000"},{"v":0.1787165758,"d":"17.87%"},{"v":0.1787165758,"d":"17.87%"},{"v":200000,"d":"200,000"},{"v":0.18491360639999999,"d":"18.49%"},{"v":0.18491360639999999,"d":"18.49%"}]
["Academic Converted (006-PTA)","L1",{"$f":"+'ZAC All Funds'!$A$17","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+D1003","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"+'ZAC All Funds'!$A$56","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+G1003","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'ZAC All Funds'!$A$95","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+J1003","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"+'ZAC All Funds'!$A$134","v":{"v":20000,"d":"20,000"}},{"$f":"+'ZAC All Funds'!$B$134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"+M1003","v":{"v":0.0987575,"d":"9.88%"}}]
["Academic Converted (006-PTA)","L2",{"$f":"+'ZAC All Funds'!$A$18","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$18","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+D1004","v":{"v":0.09349,"d":"9.35%"}},{"$f":"+'ZAC All Funds'!$A$57","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$57","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+G1004","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'ZAC All Funds'!$A$96","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$96","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+J1004","v":{"v":0.09224,"d":"9.22%"}},{"$f":"+'ZAC All Funds'!$A$135","v":{"v":25000,"d":"25,000"}},{"$f":"+'ZAC All Funds'!$B$135","v":{"v":0.10084,"d":"10.08%"}},{"$f":"+M1004","v":{"v":0.10084,"d":"10.08%"}}]
["Academic Converted (006-PTA)","L3",{"$f":"+'ZAC All Funds'!$A$19","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$19","v":{"v":0.09464499999999999,"d":"9.46%"}},{"v":0.09464499999999999,"d":"9.46%"},{"$f":"+'ZAC All Funds'!$A$58","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$58","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ZAC All Funds'!$A$97","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$97","v":{"v":0.09339499999999999,"d":"9.34%"}},{"v":0.09339499999999999,"d":"9.34%"},{"$f":"+'ZAC All Funds'!$A$136","v":{"v":30000,"d":"30,000"}},{"$f":"+'ZAC All Funds'!$B$136","v":{"v":0.10222833333333332,"d":"10.22%"}},{"v":0.10222833333333332,"d":"10.22%"}]
["Academic Converted (006-PTA)","L4",{"$f":"+'ZAC All Funds'!$A$20","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$20","v":{"v":0.09547,"d":"9.55%"}},{"v":0.09547,"d":"9.55%"},{"$f":"+'ZAC All Funds'!$A$59","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$59","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'ZAC All Funds'!$A$98","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$98","v":{"v":0.09422,"d":"9.42%"}},{"v":0.09422,"d":"9.42%"},{"$f":"+'ZAC All Funds'!$A$137","v":{"v":35000,"d":"35,000"}},{"$f":"+'ZAC All Funds'!$B$137","v":{"v":0.10321999999999999,"d":"10.32%"}},{"v":0.10321999999999999,"d":"10.32%"}]
["Academic Converted (006-PTA)","L5",{"$f":"+'ZAC All Funds'!$A$21","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$21","v":{"v":0.09608875,"d":"9.61%"}},{"v":0.09608875,"d":"9.61%"},{"$f":"+'ZAC All Funds'!$A$60","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$60","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ZAC All Funds'!$A$99","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$99","v":{"v":0.09483875,"d":"9.48%"}},{"v":0.09483875,"d":"9.48%"},{"$f":"+'ZAC All Funds'!$A$138","v":{"v":40000,"d":"40,000"}},{"$f":"+'ZAC All Funds'!$B$138","v":{"v":0.10396375000000001,"d":"10.40%"}},{"v":0.10396375000000001,"d":"10.40%"}]
["Academic Converted (006-PTA)","L6",{"$f":"+'ZAC All Funds'!$A$22","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$22","v":{"v":0.09656999999999999,"d":"9.66%"}},{"v":0.09656999999999999,"d":"9.66%"},{"$f":"+'ZAC All Funds'!$A$61","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$61","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'ZAC All Funds'!$A$100","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$100","v":{"v":0.09531999999999999,"d":"9.53%"}},{"v":0.09531999999999999,"d":"9.53%"},{"$f":"+'ZAC All Funds'!$A$139","v":{"v":45000,"d":"45,000"}},{"$f":"+'ZAC All Funds'!$B$139","v":{"v":0.10454222222222222,"d":"10.45%"}},{"v":0.10454222222222222,"d":"10.45%"}]
["Academic Converted (006-PTA)","L7",{"$f":"+'ZAC All Funds'!$A$23","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$23","v":{"v":0.096955,"d":"9.70%"}},{"v":0.096955,"d":"9.70%"},{"$f":"+'ZAC All Funds'!$A$62","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$62","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ZAC All Funds'!$A$101","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$101","v":{"v":0.095705,"d":"9.57%"}},{"v":0.095705,"d":"9.57%"},{"$f":"+'ZAC All Funds'!$A$140","v":{"v":50000,"d":"50,000"}},{"$f":"+'ZAC All Funds'!$B$140","v":{"v":0.105005,"d":"10.50%"}},{"v":0.105005,"d":"10.50%"}]
["Academic Converted (006-PTA)","L8",{"$f":"+'ZAC All Funds'!$A$24","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$24","v":{"v":0.09517010909090909,"d":"9.52%"}},{"v":0.09517010909090909,"d":"9.52%"},{"$f":"+'ZAC All Funds'!$A$63","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$63","v":{"v":0.09463221818181818,"d":"9.46%"}},{"v":0.09463221818181818,"d":"9.46%"},{"$f":"+'ZAC All Funds'!$A$102","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$102","v":{"v":0.09525432727272727,"d":"9.53%"}},{"v":0.09525432727272727,"d":"9.53%"},{"$f":"+'ZAC All Funds'!$A$141","v":{"v":55000,"d":"55,000"}},{"$f":"+'ZAC All Funds'!$B$141","v":{"v":0.10524007272727272,"d":"10.52%"}},{"v":0.10524007272727272,"d":"10.52%"}]
["Academic Converted (006-PTA)","L9",{"$f":"+'ZAC All Funds'!$A$25","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$25","v":{"v":0.08928926666666666,"d":"8.93%"}},{"v":0.08928926666666666,"d":"8.93%"},{"$f":"+'ZAC All Funds'!$A$64","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$64","v":{"v":0.08968203333333334,"d":"8.97%"}},{"v":0.08968203333333334,"d":"8.97%"},{"$f":"+'ZAC All Funds'!$A$103","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$103","v":{"v":0.09132480000000001,"d":"9.13%"}},{"v":0.09132480000000001,"d":"9.13%"},{"$f":"+'ZAC All Funds'!$A$142","v":{"v":60000,"d":"60,000"}},{"$f":"+'ZAC All Funds'!$B$142","v":{"v":0.10218423333333333,"d":"10.22%"}},{"v":0.10218423333333333,"d":"10.22%"}]
["Academic Converted (006-PTA)","L10",{"$f":"+'ZAC All Funds'!$A$26","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$26","v":{"v":0.08431316923076923,"d":"8.43%"}},{"v":0.08431316923076923,"d":"8.43%"},{"$f":"+'ZAC All Funds'!$A$65","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$65","v":{"v":0.08457956923076924,"d":"8.46%"}},{"v":0.08457956923076924,"d":"8.46%"},{"$f":"+'ZAC All Funds'!$A$104","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$104","v":{"v":0.08609596923076923,"d":"8.61%"}},{"v":0.08609596923076923,"d":"8.61%"},{"$f":"+'ZAC All Funds'!$A$143","v":{"v":65000,"d":"65,000"}},{"$f":"+'ZAC All Funds'!$B$143","v":{"v":0.09612006153846155,"d":"9.61%"}},{"v":0.09612006153846155,"d":"9.61%"}]
["Academic Converted (006-PTA)","L11",{"$f":"+'ZAC All Funds'!$A$27","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$27","v":{"v":0.08004794285714285,"d":"8.00%"}},{"v":0.08004794285714285,"d":"8.00%"},{"$f":"+'ZAC All Funds'!$A$66","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$66","v":{"v":0.08020602857142858,"d":"8.02%"}},{"v":0.08020602857142858,"d":"8.02%"},{"$f":"+'ZAC All Funds'!$A$105","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$105","v":{"v":0.08161411428571429,"d":"8.16%"}},{"v":0.08161411428571429,"d":"8.16%"},{"$f":"+'ZAC All Funds'!$A$144","v":{"v":70000,"d":"70,000"}},{"$f":"+'ZAC All Funds'!$B$144","v":{"v":0.0909222,"d":"9.09%"}},{"v":0.0909222,"d":"9.09%"}]
["Academic Converted (006-PTA)","L12",{"$f":"+'ZAC All Funds'!$A$28","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$28","v":{"v":0.07635141333333333,"d":"7.64%"}},{"v":0.07635141333333333,"d":"7.64%"},{"$f":"+'ZAC All Funds'!$A$67","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$67","v":{"v":0.07641562666666667,"d":"7.64%"}},{"v":0.07641562666666667,"d":"7.64%"},{"$f":"+'ZAC All Funds'!$A$106","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$106","v":{"v":0.07772984000000001,"d":"7.77%"}},{"v":0.07772984000000001,"d":"7.77%"},{"$f":"+'ZAC All Funds'!$A$145","v":{"v":75000,"d":"75,000"}},{"$f":"+'ZAC All Funds'!$B$145","v":{"v":0.08641738666666667,"d":"8.64%"}},{"v":0.08641738666666667,"d":"8.64%"}]
["Academic Converted (006-PTA)","L13",{"$f":"+'ZAC All Funds'!$A$29","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$29","v":{"v":0.07311695,"d":"7.31%"}},{"v":0.07311695,"d":"7.31%"},{"$f":"+'ZAC All Funds'!$A$68","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$68","v":{"v":0.07309902500000001,"d":"7.31%"}},{"v":0.07309902500000001,"d":"7.31%"},{"$f":"+'ZAC All Funds'!$A$107","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$107","v":{"v":0.0743311,"d":"7.43%"}},{"v":0.0743311,"d":"7.43%"},{"$f":"+'ZAC All Funds'!$A$146","v":{"v":80000,"d":"80,000"}},{"$f":"+'ZAC All Funds'!$B$146","v":{"v":0.082475675,"d":"8.25%"}},{"v":0.082475675,"d":"8.25%"}]
["Academic Converted (006-PTA)","L14",{"$f":"+'ZAC All Funds'!$A$30","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$30","v":{"v":0.07026301176470588,"d":"7.03%"}},{"v":0.07026301176470588,"d":"7.03%"},{"$f":"+'ZAC All Funds'!$A$69","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$69","v":{"v":0.07017261176470589,"d":"7.02%"}},{"v":0.07017261176470589,"d":"7.02%"},{"$f":"+'ZAC All Funds'!$A$108","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$108","v":{"v":0.07133221176470589,"d":"7.13%"}},{"v":0.07133221176470589,"d":"7.13%"},{"$f":"+'ZAC All Funds'!$A$147","v":{"v":85000,"d":"85,000"}},{"$f":"+'ZAC All Funds'!$B$147","v":{"v":0.07899769411764707,"d":"7.90%"}},{"v":0.07899769411764707,"d":"7.90%"}]
["Academic Converted (006-PTA)","L15",{"$f":"+'ZAC All Funds'!$A$31","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$31","v":{"v":0.06764617777777777,"d":"6.76%"}},{"v":0.06764617777777777,"d":"6.76%"},{"$f":"+'ZAC All Funds'!$A$70","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$70","v":{"v":0.06757135555555556,"d":"6.76%"}},{"v":0.06757135555555556,"d":"6.76%"},{"$f":"+'ZAC All Funds'!$A$109","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$109","v":{"v":0.06866653333333333,"d":"6.87%"}},{"v":0.06866653333333333,"d":"6.87%"},{"$f":"+'ZAC All Funds'!$A$148","v":{"v":90000,"d":"90,000"}},{"$f":"+'ZAC All Funds'!$B$148","v":{"v":0.07590615555555556,"d":"7.59%"}},{"v":0.07590615555555556,"d":"7.59%"}]
["Academic Converted (006-PTA)","L16",{"$f":"+'ZAC All Funds'!$A$32","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$32","v":{"v":0.06519111578947369,"d":"6.52%"}},{"v":0.06519111578947369,"d":"6.52%"},{"$f":"+'ZAC All Funds'!$A$71","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$71","v":{"v":0.06508854736842105,"d":"6.51%"}},{"v":0.06508854736842105,"d":"6.51%"},{"$f":"+'ZAC All Funds'!$A$110","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$110","v":{"v":0.06623976842105263,"d":"6.62%"}},{"v":0.06623976842105263,"d":"6.62%"},{"$f":"+'ZAC All Funds'!$A$149","v":{"v":95000,"d":"95,000"}},{"$f":"+'ZAC All Funds'!$B$149","v":{"v":0.07314004210526316,"d":"7.31%"}},{"v":0.07314004210526316,"d":"7.31%"}]
["Academic Converted (006-PTA)","L17",{"$f":"+'ZAC All Funds'!$A$33","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$33","v":{"v":0.06298156,"d":"6.30%"}},{"v":0.06298156,"d":"6.30%"},{"$f":"+'ZAC All Funds'!$A$72","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$72","v":{"v":0.06282162000000001,"d":"6.28%"}},{"v":0.06282162000000001,"d":"6.28%"},{"$f":"+'ZAC All Funds'!$A$111","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$111","v":{"v":0.06391528,"d":"6.39%"}},{"v":0.06391528,"d":"6.39%"},{"$f":"+'ZAC All Funds'!$A$150","v":{"v":100000,"d":"100,000"}},{"$f":"+'ZAC All Funds'!$B$150","v":{"v":0.07054254,"d":"7.05%"}},{"v":0.07054254,"d":"7.05%"}]
["Academic Converted (006-PTA)","L18",{"$f":"+'ZAC All Funds'!$A$34","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$34","v":{"v":0.060982438095238095,"d":"6.10%"}},{"v":0.060982438095238095,"d":"6.10%"},{"$f":"+'ZAC All Funds'!$A$73","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$73","v":{"v":0.060770590476190475,"d":"6.08%"}},{"v":0.060770590476190475,"d":"6.08%"},{"$f":"+'ZAC All Funds'!$A$112","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$112","v":{"v":0.061812171428571434,"d":"6.18%"}},{"v":0.061812171428571434,"d":"6.18%"},{"$f":"+'ZAC All Funds'!$A$151","v":{"v":105000,"d":"105,000"}},{"$f":"+'ZAC All Funds'!$B$151","v":{"v":0.06812384761904762,"d":"6.81%"}},{"v":0.06812384761904762,"d":"6.81%"}]
["Academic Converted (006-PTA)","L19",{"$f":"+'ZAC All Funds'!$A$35","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$35","v":{"v":0.059165054545454544,"d":"5.92%"}},{"v":0.059165054545454544,"d":"5.92%"},{"$f":"+'ZAC All Funds'!$A$74","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$74","v":{"v":0.05890601818181818,"d":"5.89%"}},{"v":0.05890601818181818,"d":"5.89%"},{"$f":"+'ZAC All Funds'!$A$113","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$113","v":{"v":0.05990025454545455,"d":"5.99%"}},{"v":0.05990025454545455,"d":"5.99%"},{"$f":"+'ZAC All Funds'!$A$152","v":{"v":110000,"d":"110,000"}},{"$f":"+'ZAC All Funds'!$B$152","v":{"v":0.06592503636363636,"d":"6.59%"}},{"v":0.06592503636363636,"d":"6.59%"}]
["Academic Converted (006-PTA)","L20",{"$f":"+'ZAC All Funds'!$A$36","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$36","v":{"v":0.057505704347826085,"d":"5.75%"}},{"v":0.057505704347826085,"d":"5.75%"},{"$f":"+'ZAC All Funds'!$A$75","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$75","v":{"v":0.05720358260869565,"d":"5.72%"}},{"v":0.05720358260869565,"d":"5.72%"},{"$f":"+'ZAC All Funds'!$A$114","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$114","v":{"v":0.05815459130434783,"d":"5.82%"}},{"v":0.05815459130434783,"d":"5.82%"},{"$f":"+'ZAC All Funds'!$A$153","v":{"v":115000,"d":"115,000"}},{"$f":"+'ZAC All Funds'!$B$153","v":{"v":0.06391742608695652,"d":"6.39%"}},{"v":0.06391742608695652,"d":"6.39%"}]
["Academic Converted (006-PTA)","L21",{"$f":"+'ZAC All Funds'!$A$37","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$37","v":{"v":0.05598463333333333,"d":"5.60%"}},{"v":0.05598463333333333,"d":"5.60%"},{"$f":"+'ZAC All Funds'!$A$76","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$76","v":{"v":0.05564301666666667,"d":"5.56%"}},{"v":0.05564301666666667,"d":"5.56%"},{"$f":"+'ZAC All Funds'!$A$115","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$115","v":{"v":0.056554400000000005,"d":"5.66%"}},{"v":0.056554400000000005,"d":"5.66%"},{"$f":"+'ZAC All Funds'!$A$154","v":{"v":120000,"d":"120,000"}},{"$f":"+'ZAC All Funds'!$B$154","v":{"v":0.06207711666666667,"d":"6.21%"}},{"v":0.06207711666666667,"d":"6.21%"}]
["Academic Converted (006-PTA)","L22",{"$f":"+'ZAC All Funds'!$A$38","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$38","v":{"v":0.054585248,"d":"5.46%"}},{"v":0.054585248,"d":"5.46%"},{"$f":"+'ZAC All Funds'!$A$77","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$77","v":{"v":0.054207296,"d":"5.42%"}},{"v":0.054207296,"d":"5.42%"},{"$f":"+'ZAC All Funds'!$A$116","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$116","v":{"v":0.055082224,"d":"5.51%"}},{"v":0.055082224,"d":"5.51%"},{"$f":"+'ZAC All Funds'!$A$155","v":{"v":125000,"d":"125,000"}},{"$f":"+'ZAC All Funds'!$B$155","v":{"v":0.060384032,"d":"6.04%"}},{"v":0.060384032,"d":"6.04%"}]
["Academic Converted (006-PTA)","L23",{"$f":"+'ZAC All Funds'!$A$39","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$39","v":{"v":0.053293507692307694,"d":"5.33%"}},{"v":0.053293507692307694,"d":"5.33%"},{"$f":"+'ZAC All Funds'!$A$78","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$78","v":{"v":0.052882015384615386,"d":"5.29%"}},{"v":0.052882015384615386,"d":"5.29%"},{"$f":"+'ZAC All Funds'!$A$117","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$117","v":{"v":0.05372329230769231,"d":"5.37%"}},{"v":0.05372329230769231,"d":"5.37%"},{"$f":"+'ZAC All Funds'!$A$156","v":{"v":130000,"d":"130,000"}},{"$f":"+'ZAC All Funds'!$B$156","v":{"v":0.05882118461538462,"d":"5.88%"}},{"v":0.05882118461538462,"d":"5.88%"}]
["Academic Converted (006-PTA)","L24",{"$f":"+'ZAC All Funds'!$A$40","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$40","v":{"v":0.05209745185185185,"d":"5.21%"}},{"v":0.05209745185185185,"d":"5.21%"},{"$f":"+'ZAC All Funds'!$A$79","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$79","v":{"v":0.05165490370370371,"d":"5.17%"}},{"v":0.05165490370370371,"d":"5.17%"},{"$f":"+'ZAC All Funds'!$A$118","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$118","v":{"v":0.05246502222222223,"d":"5.25%"}},{"v":0.05246502222222223,"d":"5.25%"},{"$f":"+'ZAC All Funds'!$A$157","v":{"v":135000,"d":"135,000"}},{"$f":"+'ZAC All Funds'!$B$157","v":{"v":0.0573741037037037,"d":"5.74%"}},{"v":0.0573741037037037,"d":"5.74%"}]
["Academic Converted (006-PTA)","L25",{"$f":"+'ZAC All Funds'!$A$41","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$41","v":{"v":0.05098682857142857,"d":"5.10%"}},{"v":0.05098682857142857,"d":"5.10%"},{"$f":"+'ZAC All Funds'!$A$80","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$80","v":{"v":0.05051544285714286,"d":"5.05%"}},{"v":0.05051544285714286,"d":"5.05%"},{"$f":"+'ZAC All Funds'!$A$119","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$119","v":{"v":0.051296628571428575,"d":"5.13%"}},{"v":0.051296628571428575,"d":"5.13%"},{"$f":"+'ZAC All Funds'!$A$158","v":{"v":140000,"d":"140,000"}},{"$f":"+'ZAC All Funds'!$B$158","v":{"v":0.056030385714285716,"d":"5.60%"}},{"v":0.056030385714285716,"d":"5.60%"}]
["Academic Converted (006-PTA)","L26",{"$f":"+'ZAC All Funds'!$A$42","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$42","v":{"v":0.0499528,"d":"5.00%"}},{"v":0.0499528,"d":"5.00%"},{"$f":"+'ZAC All Funds'!$A$81","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$81","v":{"v":0.04945456551724138,"d":"4.95%"}},{"v":0.04945456551724138,"d":"4.95%"},{"$f":"+'ZAC All Funds'!$A$120","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$120","v":{"v":0.05020881379310345,"d":"5.02%"}},{"v":0.05020881379310345,"d":"5.02%"},{"$f":"+'ZAC All Funds'!$A$159","v":{"v":145000,"d":"145,000"}},{"$f":"+'ZAC All Funds'!$B$159","v":{"v":0.05477933793103448,"d":"5.48%"}},{"v":0.05477933793103448,"d":"5.48%"}]
["Academic Converted (006-PTA)","L27",{"$f":"+'ZAC All Funds'!$A$43","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$43","v":{"v":0.048987706666666665,"d":"4.90%"}},{"v":0.048987706666666665,"d":"4.90%"},{"$f":"+'ZAC All Funds'!$A$82","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$82","v":{"v":0.04846441333333334,"d":"4.85%"}},{"v":0.04846441333333334,"d":"4.85%"},{"$f":"+'ZAC All Funds'!$A$121","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$121","v":{"v":0.049193520000000004,"d":"4.92%"}},{"v":0.049193520000000004,"d":"4.92%"},{"$f":"+'ZAC All Funds'!$A$160","v":{"v":150000,"d":"150,000"}},{"$f":"+'ZAC All Funds'!$B$160","v":{"v":0.053611693333333335,"d":"5.36%"}},{"v":0.053611693333333335,"d":"5.36%"}]
["Academic Converted (006-PTA)","L28",{"$f":"+'ZAC All Funds'!$A$44","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$44","v":{"v":0.04808487741935484,"d":"4.81%"}},{"v":0.04808487741935484,"d":"4.81%"},{"$f":"+'ZAC All Funds'!$A$83","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$83","v":{"v":0.04753814193548387,"d":"4.75%"}},{"v":0.04753814193548387,"d":"4.75%"},{"$f":"+'ZAC All Funds'!$A$122","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$122","v":{"v":0.04824372903225806,"d":"4.82%"}},{"v":0.04824372903225806,"d":"4.82%"},{"$f":"+'ZAC All Funds'!$A$161","v":{"v":155000,"d":"155,000"}},{"$f":"+'ZAC All Funds'!$B$161","v":{"v":0.05251938064516129,"d":"5.25%"}},{"v":0.05251938064516129,"d":"5.25%"}]
["Academic Converted (006-PTA)","L29",{"$f":"+'ZAC All Funds'!$A$45","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$45","v":{"v":0.047238475,"d":"4.72%"}},{"v":0.047238475,"d":"4.72%"},{"$f":"+'ZAC All Funds'!$A$84","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$84","v":{"v":0.0466697625,"d":"4.67%"}},{"v":0.0466697625,"d":"4.67%"},{"$f":"+'ZAC All Funds'!$A$123","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$123","v":{"v":0.0473533,"d":"4.74%"}},{"v":0.0473533,"d":"4.74%"},{"$f":"+'ZAC All Funds'!$A$162","v":{"v":160000,"d":"160,000"}},{"$f":"+'ZAC All Funds'!$B$162","v":{"v":0.0514953375,"d":"5.15%"}},{"v":0.0514953375,"d":"5.15%"}]
["Academic Converted (006-PTA)","L30",{"$f":"+'ZAC All Funds'!$A$46","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$46","v":{"v":0.046443369696969695,"d":"4.64%"}},{"v":0.046443369696969695,"d":"4.64%"},{"$f":"+'ZAC All Funds'!$A$85","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$85","v":{"v":0.04585401212121212,"d":"4.59%"}},{"v":0.04585401212121212,"d":"4.59%"},{"$f":"+'ZAC All Funds'!$A$124","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$124","v":{"v":0.04651683636363636,"d":"4.65%"}},{"v":0.04651683636363636,"d":"4.65%"},{"$f":"+'ZAC All Funds'!$A$163","v":{"v":165000,"d":"165,000"}},{"$f":"+'ZAC All Funds'!$B$163","v":{"v":0.05053335757575758,"d":"5.05%"}},{"v":0.05053335757575758,"d":"5.05%"}]
["Academic Converted (006-PTA)","L31",{"$f":"+'ZAC All Funds'!$A$47","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$47","v":{"v":0.04569503529411765,"d":"4.57%"}},{"v":0.04569503529411765,"d":"4.57%"},{"$f":"+'ZAC All Funds'!$A$86","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$86","v":{"v":0.04508624705882353,"d":"4.51%"}},{"v":0.04508624705882353,"d":"4.51%"},{"$f":"+'ZAC All Funds'!$A$125","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$125","v":{"v":0.045729576470588236,"d":"4.57%"}},{"v":0.045729576470588236,"d":"4.57%"},{"$f":"+'ZAC All Funds'!$A$164","v":{"v":170000,"d":"170,000"}},{"$f":"+'ZAC All Funds'!$B$164","v":{"v":0.049627964705882356,"d":"4.96%"}},{"v":0.049627964705882356,"d":"4.96%"}]
["Academic Converted (006-PTA)","L32",{"$f":"+'ZAC All Funds'!$A$48","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$48","v":{"v":0.04498946285714286,"d":"4.50%"}},{"v":0.04498946285714286,"d":"4.50%"},{"$f":"+'ZAC All Funds'!$A$87","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$87","v":{"v":0.044362354285714285,"d":"4.44%"}},{"v":0.044362354285714285,"d":"4.44%"},{"$f":"+'ZAC All Funds'!$A$126","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$126","v":{"v":0.04498730285714286,"d":"4.50%"}},{"v":0.04498730285714286,"d":"4.50%"},{"$f":"+'ZAC All Funds'!$A$165","v":{"v":175000,"d":"175,000"}},{"$f":"+'ZAC All Funds'!$B$165","v":{"v":0.04877430857142857,"d":"4.88%"}},{"v":0.04877430857142857,"d":"4.88%"}]
["Academic Converted (006-PTA)","L33",{"$f":"+'ZAC All Funds'!$A$49","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$49","v":{"v":0.04432308888888889,"d":"4.43%"}},{"v":0.04432308888888889,"d":"4.43%"},{"$f":"+'ZAC All Funds'!$A$88","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$88","v":{"v":0.04367867777777778,"d":"4.37%"}},{"v":0.04367867777777778,"d":"4.37%"},{"$f":"+'ZAC All Funds'!$A$127","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$127","v":{"v":0.04428626666666667,"d":"4.43%"}},{"v":0.04428626666666667,"d":"4.43%"},{"$f":"+'ZAC All Funds'!$A$166","v":{"v":180000,"d":"180,000"}},{"$f":"+'ZAC All Funds'!$B$166","v":{"v":0.047968077777777784,"d":"4.80%"}},{"v":0.047968077777777784,"d":"4.80%"}]
["Academic Converted (006-PTA)","L34",{"$f":"+'ZAC All Funds'!$A$50","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$50","v":{"v":0.043692735135135136,"d":"4.37%"}},{"v":0.043692735135135136,"d":"4.37%"},{"$f":"+'ZAC All Funds'!$A$89","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$89","v":{"v":0.04303195675675676,"d":"4.30%"}},{"v":0.04303195675675676,"d":"4.30%"},{"$f":"+'ZAC All Funds'!$A$128","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$128","v":{"v":0.043623124324324324,"d":"4.36%"}},{"v":0.043623124324324324,"d":"4.36%"},{"$f":"+'ZAC All Funds'!$A$167","v":{"v":185000,"d":"185,000"}},{"$f":"+'ZAC All Funds'!$B$167","v":{"v":0.047205427027027035,"d":"4.72%"}},{"v":0.047205427027027035,"d":"4.72%"}]
["Academic Converted (006-PTA)","L35",{"$f":"+'ZAC All Funds'!$A$51","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$51","v":{"v":0.04309555789473684,"d":"4.31%"}},{"v":0.04309555789473684,"d":"4.31%"},{"$f":"+'ZAC All Funds'!$A$90","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$90","v":{"v":0.04241927368421053,"d":"4.24%"}},{"v":0.04241927368421053,"d":"4.24%"},{"$f":"+'ZAC All Funds'!$A$129","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$129","v":{"v":0.042994884210526316,"d":"4.30%"}},{"v":0.042994884210526316,"d":"4.30%"},{"$f":"+'ZAC All Funds'!$A$168","v":{"v":190000,"d":"190,000"}},{"$f":"+'ZAC All Funds'!$B$168","v":{"v":0.04648291578947369,"d":"4.65%"}},{"v":0.04648291578947369,"d":"4.65%"}]
["Academic Converted (006-PTA)","L36",{"$f":"+'ZAC All Funds'!$A$52","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$52","v":{"v":0.04252900512820512,"d":"4.25%"}},{"v":0.04252900512820512,"d":"4.25%"},{"$f":"+'ZAC All Funds'!$A$91","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$91","v":{"v":0.041838010256410256,"d":"4.18%"}},{"v":0.041838010256410256,"d":"4.18%"},{"$f":"+'ZAC All Funds'!$A$130","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$130","v":{"v":0.04239886153846154,"d":"4.24%"}},{"v":0.04239886153846154,"d":"4.24%"},{"$f":"+'ZAC All Funds'!$A$169","v":{"v":195000,"d":"195,000"}},{"$f":"+'ZAC All Funds'!$B$169","v":{"v":0.04579745641025641,"d":"4.58%"}},{"v":0.04579745641025641,"d":"4.58%"}]
["Academic Converted (006-PTA)","L37",{"$f":"+'ZAC All Funds'!$A$53","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$53","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+'ZAC All Funds'!$A$92","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$92","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+'ZAC All Funds'!$A$131","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$131","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+'ZAC All Funds'!$A$170","v":{"v":200000,"d":"200,000"}},{"$f":"+'ZAC All Funds'!$B$170","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["Academic Converted (006-PTA)","L38",{"$f":"+C1039","v":{"v":200000,"d":"200,000"}},{"$f":"+D1039","v":{"v":0.04199078,"d":"4.20%"}},{"v":0.04199078,"d":"4.20%"},{"$f":"+F1039","v":{"v":200000,"d":"200,000"}},{"$f":"+G1039","v":{"v":0.04128581,"d":"4.13%"}},{"v":0.04128581,"d":"4.13%"},{"$f":"+I1039","v":{"v":200000,"d":"200,000"}},{"$f":"+J1039","v":{"v":0.041832640000000004,"d":"4.18%"}},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L1039","v":{"v":200000,"d":"200,000"}},{"$f":"+M1039","v":{"v":0.04514627,"d":"4.51%"}},{"v":0.04514627,"d":"4.51%"}]
["Academic Converted (006-PTA)","L39",{"$f":"+C1040","v":{"v":200000,"d":"200,000"}},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"$f":"+F1040","v":{"v":200000,"d":"200,000"}},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"$f":"+I1040","v":{"v":200000,"d":"200,000"}},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"$f":"+L1040","v":{"v":200000,"d":"200,000"}},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]
["Academic Converted (006-PTA)","L40",{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":0.04199078,"d":"4.20%"},{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":0.04128581,"d":"4.13%"},{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":0.041832640000000004,"d":"4.18%"},{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":0.04514627,"d":"4.51%"}]

{"sheet":"Index","index":2,"n_rows":38,"n_cols":3,"rows_kept":38}
["2017/18 Budget",null,"Workbook password:"]
["Benefit rate assumptions by employee group",null,"Ben18"]
[]
["Benefit Cost Matrix"]
["Global Assumptions"]
["MUFA Faculty Fund 20 & 45"]
["MUFA Faculty Fund 30"]
["TMG Fund 20 & 45"]
["TMG Fund 30"]
["Staff Unifor Unit 1 Fund 20 & 45"]
["Staff Unifor Unit 1 Fund 30"]
["Interim"]
["Parking Unifor Unit 3"]
["Security Unifor Unit 4"]
["MUFA Librarians Fund 20 & 45"]
["MUFA Librarians Fund 30"]
["MUALA"]
["Clinical Faculty"]
["Clinical Fellows"]
["Clinical Scholars"]
["Teaching Assistants CUPE Unit 1"]
["Sessional Faculty CUPE Unit 2"]
["Sessional Music Faculty CUPE Unit 2"]
["Post-Doctoral Fellows CUPE Unit 3"]
["Post-Doctoral Fellows Non-Union"]
["Hospitality SEIU"]
["Machinists SEIU"]
["Operating Engineers IUOE"]
["Operations & Maintenance BUC"]
["Operations & Maintenance Casual"]
["Senior Academic Officers Fund 20 & 45"]
["Senior Academic Officers Fund 30"]
["Senior Administrative Officers Fund 20 & 45"]
["Senior Administrative Officers Fund 30"]
["Research Associate Academic Fund 20 & 45"]
["Research Associate Academic Fund 30"]
["Conversational Assistants"]
["Academic Converted"]

{"sheet":"Benefit Cost Matrix","index":3,"n_rows":47,"n_cols":17,"rows_kept":47,"merged":[[0,6,1,7]]}
["Budget Employer Benefit Cost Matrix by Employee Group",{"$nulls":5},"Participation rate weighting factor is applied to groups with both pension and group RRSP"]
["2017/18 Budget"]
[null,null,"CPP","EI","EHT","WSIB","Pension","Group RRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice / PEL Fund","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,"% of (annual salary - $3,500) to a maximum of YMPE:","% of annual salary x employer factor to a maximum of:","% of annual salary","% of annual salary to a maximum of:","YMPE:","ITA maximum:","Family/Single weighted for enrolment","Family/Single weighted for enrolment","% of annual salary","Flat rate","Hours worked","% of annual salary","% of annual salary","% of annual salary","% of annual salary"]
[null,null,"FY17 $54,900","FY17 $50,800",null,"FY17 $88,000","FY17 $54,900","FY17 $160,970 (Unifor1 $199,795)","FY17 F $2,490 S $1,119","FY17 F $1,596 S $685","FY17-20 0.138672%"]
[null,null,"FY18 $56,200","FY18 $52,100",null,"FY18 $90,900","FY18 $56,200","FY18 $164,800 (Unifor1 $204,500)","FY18 F$2,577 S $1,158","FY18 F $1,652 S $708"]
[null,null,"FY19 $57,500","FY19 $53,400",null,"FY19 $93,900","FY19 $57,500","FY19 $168,600 (Unifor1 $209,200)","FY19 F $2,681 S $1,204","FY19 F $1,718 S $737"]
[null,null,"FY20 $58,800","FY20 $54,700",null,"FY20 $97,000","FY20 $58,800","FY20 $172,400 (Unifor1 $213,900)","FY20 F $2,814 S $1,265","FY20 F $1,804 S $773"]
["MUFA Faculty","MFF","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"7% to YMPE + 10%  to ITA maximum\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%","N/A","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $100,000","$260.40/year","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","N/A"]
["The Management Group","TMG","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"7% to YMPE + 10%  to ITA maximum\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%","3.5% to YMPE\n+ 7% to 2x YMPE\n+ 10.5% to ITA Maximum","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $100,000","N/A","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","\nFY17 1%\nFY18-20 0.8%"]
["Staff Unifor Unit 1","UF1","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"FY17-18 7.56% to YMPE + 10.56%  to ITA maximum\nFY19-20 8% to YMPE + 11% to ITA max if hired < 5/1/2010\n7% to YMPE + 10% to ITA max if hired > 5/1/2010\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%","N/A","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $100,000","N/A","$0.04/hour","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","\nFY17 1%\nFY18-20 0.8%"]
["Interim","ESA","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Parking Unifor Unit 3","UF3","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"FY17-18 6.5% to YMPE + 8.75%  to ITA max\nFY19-20 7% to YMPE + 10% to ITA max\n FY17-20 x 340%\nFull-time only","3.5% to YMPE + 5% to ITA maximum","100% employer\nFull-time only","100% employer\nFull-time only","1.75 x percentage of annual salary to a maximum of $100,000","N/A","$0.04/hour","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","N/A"]
["Security Unifor Unit 4","UF4","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.298",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"FY17-18 6.5% to YMPE + 8.75%  to ITA max\nFY19-20 7% to YMPE + 10% to ITA max\n FY17-20 x 340%\nFull-time only","3.5% to YMPE + 7% to ITA maximum\nFull-time only","100% employer\nFull-time only","100% employer\nFull-time only","1 x percentage of annual salary to a maximum of $100,000","N/A","$0.04/hour","FY17 4.0%\nFY18-20 3.5% Full-time only","0.25%\nFull-time only","FY17 0.15% FY18-20 .025%","N/A"]
["MUFA Librarians","MFL","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"7% to YMPE + 10%  to ITA maximum\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%","N/A","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $100,000","$260.40/year","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","N/A"]
["MUALA","MUL","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"7% to YMPE + 10%  to ITA maximum\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%","3.5% to YMPE\n+ 7% to 2x YMPE\n+ 10.5% to ITA Maximum","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $100,000","$260.40/year","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","N/A"]
["Clinical Faculty ","CFA","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"7% to YMPE + 10%  to ITA maximum\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%\nGrandparented employees only","N/A","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $100,000","$260.40/year","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","N/A"]
["Clinical Fellows","CLF","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","100% employer","Optional - employee paid","1.75 x percentage of annual salary to a maximum of $100,000","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Clinical Scholars","CLS","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","100% employer","Optional - employee paid","1.75 x percentage of annual salary to a maximum of $100,000","N/A","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","\nFY17 1%\nFY18-20 0.8%"]
["Teaching Assistants CUPE Unit 1","CP1","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","N/A","$28.44/month for eligible employes","N/A","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Sessional Faculty CUPE Unit 2","CP2","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Sessional Music Faculty CUPE Unit 2","CPM","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Post-Doctoral Fellows CUPE Unit 3","CP3","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","100% employer","$30/month for eligible employes","1.75 x percentage of annual salary to a maximum of $100,000","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Post-Doctoral Fellows Non-Union","PDF","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","100% employer","Optional - employee paid","1.75 x percentage of annual salary to a maximum of $100,000","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Hospitality SEIU","HSP","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.298",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"FY17-18 6.5% to YMPE + 8.75%  to ITA max\nFY19 7% to YMPE + 10% to ITA max\nFY20 8% to YMPE + 11% to ITA max\n FY17-20 x 340%\nFull-time only","3.5% to YMPE + 5% to ITA maximum\nFull-time only","Co-Pay\n75% employer","Co-Pay\n75% employer","1 x percentage of annual salary to a maximum of $100,000","N/A","$0.02/hour","FY17 4.0%\nFY18-20 3.5%","0.25%\nFull-time only","FY17 1.5%\nFY18-20 0.25%","N/A"]
["Machinists SEIU","MCH","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.298",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"FY17-18 6.5% to YMPE + 8.75%  to ITA max\nFY19-20 7% to YMPE + 10% to ITA max\n FY17-20 x 340%","3.5% to YMPE + 5% to ITA maximum","100% employer","100% employer","1 x percentage of annual salary to a maximum of $100,000","N/A","$0.02/hour","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 1.5%\nFY18-20 0.25%","N/A"]
["Operating Engineers IUOE","OPE","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.298",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"FY17-18 6.5% to YMPE + 8.75%  to ITA max\nFY19-20 7% to YMPE + 10% to ITA max\n FY17-20 x 340%","3.5% to YMPE + 5% to ITA maximum","100% employer","100% employer","1 x percentage of annual salary to a maximum of $100,000","N/A","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","N/A"]
["Operations & Maintenance BUC","OPM","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.298",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"FY17-18 6.5% to YMPE + 8.75%  to ITA max\nFY19-20 7% to YMPE + 10% to ITA max\n FY17-20 x 340%\nEligible employees only","3.5% to YMPE + 5% to ITA maximum","100% employer for eligible employees, grandparented co-pay 75% employer","100% employer for eligible employees, grandparented co-pay 75% employer","1 x percentage of annual salary to a maximum of $100,000","N/A","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 1.5%\nFY18-20 0.25%","N/A"]
["Operations & Maintenance Casual","OMC","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","FY17 1.5%\nFY18-20 0.25%","N/A"]
["Senior Academic Officers","SAA","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"7% to YMPE + 10%  to ITA maximum\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%","3.5% to YMPE\n+ 7% to 2x YMPE\n+ 10.5% to ITA Maximum","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $500,000","$260.40/year","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","N/A"]
["Senior Adminstrative Officers","SAO","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"7% to YMPE + 10%  to ITA maximum\nFund 20 & 45 FY17 x 155%, FY18-20 175%\nFund 30 x 175%","3.5% to YMPE\n+ 7% to 2x YMPE\n+ 10.5% to ITA Maximum","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $500,000","N/A","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","\nFY17 1%\nFY18-20 0.8%"]
["Research Associate Academic","RAA","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.224",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","For employees > 1 year\n3.5% to YMPE\n+ 7% to 2x YMPE\n+ 10.5% to ITA Maximum","100% employer","100% employer","1.75 x percentage of annual salary to a maximum of $100,000","N/A","N/A","FY17 4.0%\nFY18-20 3.5%",{"v":0.0025,"d":"0.25%"},"FY17 0.15% FY18-20 .025%","\nFY17 1%\nFY18-20 0.8%"]
["Conversational Assistants","CVA","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","100% employer","N/A","For employees > 1 year\n1.75 x percentage of annual salary to a maximum of $100,000","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
["Academic Converted","ZAC","FY17-19 4.95%\nFY20 5.95%","1.88% x 1.4",{"v":0.0195,"d":"1.95%"},{"v":0.0036,"d":"0.36%"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","FY17 0.15% FY18-20 .025%","N/A"]
[]
[]
[]
[]
["Notes for 2018/19 from Linda Piccolo e-mail July 5, 2016:"]
[]
["EI rates:  1.4%, 1.296%, 1.219% of employee premium depending on wage loss plan (employee premium set at 1.88%)"]
["Nuclear reactor WCB rate = 1.96%, however there is no way to isolate these employees to apply the different rate."]
["TA dental rates for single coverage is $28.57 inclusive of administrative charges"]
["ITA maximum applies only to Pension and doesn't apply to Group RRSP.  The current calculation applies it to Group RRSP.  Overall 2016 contribution limit for Group RRSP is $25,370 - not specified how that was calculated."]
[]
[]
["Note for 2018/19:  Load 0% rates for OTA and OTP if there are employees so pre-population won't crash"]

{"sheet":"Global Assumptions","index":4,"n_rows":26,"n_cols":7,"rows_kept":26}
["2017/18 Budget"]
["Global Assumptions"]
[]
[null,"FY16 8 Month Review","FY17 Projection","FY18 Budget","FY19 Plan","FY20 Plan"]
[]
["Statutory deductions"]
["Yearly maximum pensionable earnings (YMPE)",{"v":53600,"d":"$53,600"},{"v":54900,"d":"$54,900"},{"$f":"ROUND(C7/B7*C7,-2)","v":{"v":56200,"d":"$56,200"}},{"$f":"ROUND(D7/C7*D7,-2)","v":{"v":57500,"d":"$57,500"}},{"$f":"ROUND(E7/D7*E7,-2)","v":{"v":58800,"d":"$58,800"}}]
["CPP annual exemption",{"v":3500,"d":"$3,500"},{"v":3500,"d":"$3,500"},{"v":3500,"d":"$3,500"},{"v":3500,"d":"$3,500"},{"v":3500,"d":"$3,500"}]
["CPP rate",{"v":0.0495,"d":"4.95%"},{"v":0.0495,"d":"4.95%"},{"v":0.0495,"d":"4.95%"},{"v":0.0495,"d":"4.95%"},{"v":0.0595,"d":"5.95%"}]
["EI maximum insurable earnings",{"v":49500,"d":"$49,500"},{"v":50800,"d":"$50,800"},{"$f":"ROUND(C10/B10*C10,-2)","v":{"v":52100,"d":"$52,100"}},{"$f":"ROUND(D10/C10*D10,-2)","v":{"v":53400,"d":"$53,400"}},{"$f":"ROUND(E10/D10*E10,-2)","v":{"v":54700,"d":"$54,700"}}]
["EI employee contribution rate",{"v":0.0188,"d":"1.88%"},{"v":0.0188,"d":"1.88%"},{"v":0.0188,"d":"1.88%"},{"v":0.0188,"d":"1.88%"},{"v":0.0188,"d":"1.88%"}]
["EHT rate",{"v":0.0195,"d":"1.95%"},{"v":0.0195,"d":"1.95%"},{"v":0.0195,"d":"1.95%"},{"v":0.0195,"d":"1.95%"},{"v":0.0195,"d":"1.95%"}]
["WSIB rate",{"v":0.0036,"d":"0.36%"},{"v":0.0036,"d":"0.36%"},{"v":0.0036,"d":"0.36%"},{"v":0.0036,"d":"0.36%"},{"v":0.0036,"d":"0.36%"}]
["WSIB maximum insurable earnings",{"v":85200,"d":"$85,200"},{"v":88000,"d":"$88,000"},{"$f":"ROUND(C14/B14*C14,-2)","v":{"v":90900,"d":"$90,900"}},{"$f":"ROUND(D14/C14*D14,-2)","v":{"v":93900,"d":"$93,900"}},{"$f":"ROUND(E14/D14*E14,-2)","v":{"v":97000,"d":"$97,000"}}]
["ITA maximum pension contribution (except Unifor1)",{"v":157025,"d":"$157,025"},{"v":160970,"d":"$160,970"},{"$f":"ROUND(C15*D7/C7,-2)","v":{"v":164800,"d":"$164,800"}},{"$f":"ROUND(D15*E7/D7,-2)","v":{"v":168600,"d":"$168,600"}},{"v":172400,"d":"$172,400"}]
["ITA maximum pension contribution (Unifor1)",{"v":196281,"d":"$196,281"},{"v":199795,"d":"$199,795"},{"$f":"ROUND(C16*D7/C7,-2)","v":{"v":204500,"d":"$204,500"}},{"$f":"ROUND(D16*E7/D7,-2)","v":{"v":209200,"d":"$209,200"}},{"v":213900,"d":"$213,900"}]
[]
["Insurance premiums"]
["Health (family) including 8% tax",{"$f":"2306*1.08","v":{"v":2490.48,"d":"$2,490"}},{"$f":"2306*1.08","v":{"v":2490.48,"d":"$2,490"}},{"$f":"2386*1.08","v":{"v":2576.88,"d":"$2,577"}},{"$f":"2482*1.08","v":{"v":2680.5600000000004,"d":"$2,681"}},{"$f":"2606*1.08","v":{"v":2814.48,"d":"$2,814"}}]
["Health (single) including 8% tax",{"$f":"1036*1.08","v":{"v":1118.88,"d":"$1,119"}},{"$f":"1036*1.08","v":{"v":1118.88,"d":"$1,119"}},{"$f":"1072*1.08","v":{"v":1157.76,"d":"$1,158"}},{"$f":"1115*1.08","v":{"v":1204.2,"d":"$1,204"}},{"$f":"1171*1.08","v":{"v":1264.68,"d":"$1,265"}}]
["Dental (family) including 8% tax",{"$f":"1478*1.08","v":{"v":1596.24,"d":"$1,596"}},{"v":1596.24,"d":"$1,596"},{"$f":"1530*1.08","v":{"v":1652.4,"d":"$1,652"}},{"$f":"1591*1.08","v":{"v":1718.2800000000002,"d":"$1,718"}},{"$f":"1670*1.08","v":{"v":1803.6000000000001,"d":"$1,804"}}]
["Dental (single) including 8% tax",{"$f":"634*1.08","v":{"v":684.72,"d":"$685"}},{"$f":"634*1.08","v":{"v":684.72,"d":"$685"}},{"$f":"656*1.08","v":{"v":708.48,"d":"$708"}},{"$f":"682*1.08","v":{"v":736.5600000000001,"d":"$737"}},{"$f":"716*1.08","v":{"v":773.2800000000001,"d":"$773"}}]
["Monthly life insurance rate/$1,000 excluding 8% tax",{"v":0.092,"d":"$0.092"},{"v":0.107,"d":"$0.107"},{"v":0.107,"d":"$0.107"},{"$f":"+D23","v":{"v":0.107,"d":"$0.107"}},{"$f":"+E23","v":{"v":0.107,"d":"$0.107"}},"Linda says to leave flat in outer years because lots of things happening"]
["Travel insurance including 8% tax",{"$f":"10.85*24*1.08","v":{"v":281.23199999999997,"d":"$281"}},{"$f":"10.85*24*1.08","v":{"v":281.23199999999997,"d":"$281"}},{"$f":"10.85*24*1.08","v":{"v":281.23199999999997,"d":"$281"}},{"v":281.23199999999997,"d":"$281"},{"v":281.23199999999997,"d":"$281"},"Won't change"]
["CUPE 1 TA dental for eligible employees",{"$f":"28.44*12","v":{"v":341.28000000000003,"d":"$341"}},{"$f":"28.44*12","v":{"v":341.28000000000003,"d":"$341"}},{"$f":"28.44*12","v":{"v":341.28000000000003,"d":"$341"}},{"v":341.28000000000003,"d":"$341"},{"v":341.28000000000003,"d":"$341"},"Agreement expires August 31, 2016 - hold flat"]
["CUPE 3 PDF dental for eligible employees",{"$f":"30*12","v":{"v":360,"d":"$360"}},{"$f":"30*12","v":{"v":360,"d":"$360"}},{"$f":"30*12","v":{"v":360,"d":"$360"}},{"v":360,"d":"$360"},{"v":360,"d":"$360"},"Agreement expires August 31, 2016 - hold flat"]

{"sheet":"MFF 20 & 45","index":5,"n_rows":170,"n_cols":17,"rows_kept":170}
["MUFA Faculty (MFF)"]
["Fund 20 & 45"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.88,"d":"88%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.12,"d":"12%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.4465743400000001,"d":"44.66%"}},{"$f":"SUM(D17:Q17)","v":{"v":8931.486800000002,"d":"8,931"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2170.0000000000005,"d":"2,170"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,0]
[{"v":25000,"d":"25,000"},{"v":0.407367064,"d":"40.74%"},{"v":10184.1766,"d":"10,184"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2712.5000000000005,"d":"2,713"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.38122888,"d":"38.12%"},{"v":11436.866399999999,"d":"11,437"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3255,"d":"3,255"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1200,"d":"1,200"},75,45,0]
[{"v":35000,"d":"35,000"},{"v":0.36255874857142856,"d":"36.26%"},{"v":12689.556199999999,"d":"12,690"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3797.500000000001,"d":"3,798"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.34855615,"d":"34.86%"},{"v":13942.246000000001,"d":"13,942"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4340.000000000001,"d":"4,340"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1600,"d":"1,600"},100,60,0]
[{"v":45000,"d":"45,000"},{"v":0.33766524000000003,"d":"33.77%"},{"v":15194.935800000001,"d":"15,195"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4882.500000000001,"d":"4,883"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.328952512,"d":"32.90%"},{"v":16447.6256,"d":"16,448"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5425.000000000001,"d":"5,425"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2000,"d":"2,000"},125,75,0]
[{"v":55000,"d":"55,000"},{"v":0.32006124290909094,"d":"32.01%"},{"v":17603.36836,"d":"17,603"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5972.150000000001,"d":"5,972"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.3121000360000001,"d":"31.21%"},{"v":18726.002160000004,"d":"18,726"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6747.150000000001,"d":"6,747"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2400,"d":"2,400"},150,90,0]
[{"v":65000,"d":"65,000"},{"v":0.30536363015384616,"d":"30.54%"},{"v":19848.63596,"d":"19,849"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7522.150000000001,"d":"7,522"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.299589568,"d":"29.96%"},{"v":20971.26976,"d":"20,971"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8297.15,"d":"8,297"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800,"d":"2,800"},175,105,0]
[{"v":75000,"d":"75,000"},{"v":0.29458538079999996,"d":"29.46%"},{"v":22093.90356,"d":"22,094"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9072.15,"d":"9,072"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.290206717,"d":"29.02%"},{"v":23216.53736,"d":"23,217"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9847.15,"d":"9,847"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3200,"d":"3,200"},200,120,0]
[{"v":85000,"d":"85,000"},{"v":0.28634319011764703,"d":"28.63%"},{"v":24339.171159999998,"d":"24,339"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10622.15,"d":"10,622"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.28282894399999997,"d":"28.28%"},{"v":25454.604959999997,"d":"25,455"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11397.15,"d":"11,397"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3600,"d":"3,600"},225,135,0]
[{"v":95000,"d":"95,000"},{"v":0.27957093431578944,"d":"27.96%"},{"v":26559.238759999997,"d":"26,559"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12172.15,"d":"12,172"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.27663872559999997,"d":"27.66%"},{"v":27663.872559999996,"d":"27,664"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4000,"d":"4,000"},250,150,0]
[{"v":105000,"d":"105,000"},{"v":0.2738702148571428,"d":"27.39%"},{"v":28756.372559999996,"d":"28,756"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13722.15,"d":"13,722"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.2713533869090909,"d":"27.14%"},{"v":29848.872559999996,"d":"29,849"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0]
[{"v":115000,"d":"115,000"},{"v":0.26905541356521734,"d":"26.91%"},{"v":30941.372559999996,"d":"30,941"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15272.15,"d":"15,272"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.26694893799999997,"d":"26.69%"},{"v":32033.872559999996,"d":"32,034"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0]
[{"v":125000,"d":"125,000"},{"v":0.26501098048000005,"d":"26.50%"},{"v":33126.37256,"d":"33,126"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16822.15,"d":"16,822"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.26322209661538465,"d":"26.32%"},{"v":34218.87256,"d":"34,219"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0]
[{"v":135000,"d":"135,000"},{"v":0.26156572266666667,"d":"26.16%"},{"v":35311.37256,"d":"35,311"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18372.15,"d":"18,372"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.2600276611428572,"d":"26.00%"},{"v":36403.87256,"d":"36,404"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0]
[{"v":145000,"d":"145,000"},{"v":0.2585956728275862,"d":"25.86%"},{"v":37496.37256,"d":"37,496"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19922.15,"d":"19,922"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.2572591504,"d":"25.73%"},{"v":38588.87256,"d":"38,589"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0]
[{"v":155000,"d":"155,000"},{"v":0.25600885522580646,"d":"25.60%"},{"v":39681.37256,"d":"39,681"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21472.15,"d":"21,472"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.25483670350000004,"d":"25.48%"},{"v":40773.87256,"d":"40,774"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0]
[{"v":165000,"d":"165,000"},{"v":0.24994983369696966,"d":"24.99%"},{"v":41241.722559999995,"d":"41,242"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.2444660150588235,"d":"24.45%"},{"v":41559.222559999995,"d":"41,559"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0]
[{"v":175000,"d":"175,000"},{"v":0.23929555748571427,"d":"23.93%"},{"v":41876.722559999995,"d":"41,877"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.23441234755555554,"d":"23.44%"},{"v":42194.222559999995,"d":"42,194"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0]
[{"v":185000,"d":"185,000"},{"v":0.2297930949189189,"d":"22.98%"},{"v":42511.722559999995,"d":"42,512"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.22541696084210525,"d":"22.54%"},{"v":42829.222559999995,"d":"42,829"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0]
[{"v":195000,"d":"195,000"},{"v":0.22126524389743588,"d":"22.13%"},{"v":43146.722559999995,"d":"43,147"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.21732111279999997,"d":"21.73%"},{"v":43464.222559999995,"d":"43,464"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.46097282000000006,"d":"46.10%"}},{"$f":"SUM(D56:Q56)","v":{"v":9219.456400000001,"d":"9,219"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.42043584800000006,"d":"42.04%"},{"v":10510.896200000001,"d":"10,511"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.39341119999999996,"d":"39.34%"},{"v":11802.336,"d":"11,802"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.37410788,"d":"37.41%"},{"v":13093.7758,"d":"13,094"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.35963039,"d":"35.96%"},{"v":14385.215600000001,"d":"14,385"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.34837012,"d":"34.84%"},{"v":15676.655400000001,"d":"15,677"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.33936190400000005,"d":"33.94%"},{"v":16968.095200000003,"d":"16,968"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.33077822763636366,"d":"33.08%"},{"v":18192.80252,"d":"18,193"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.323009772,"d":"32.30%"},{"v":19380.58632,"d":"19,381"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.31649184799999996,"d":"31.65%"},{"v":20571.970119999998,"d":"20,572"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.31090505599999996,"d":"31.09%"},{"v":21763.353919999998,"d":"21,763"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.3060631696,"d":"30.61%"},{"v":22954.73772,"d":"22,955"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.301826519,"d":"30.18%"},{"v":24146.12152,"d":"24,146"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.29808829788235297,"d":"29.81%"},{"v":25337.50532,"d":"25,338"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.29476543466666666,"d":"29.48%"},{"v":26528.88912,"d":"26,529"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2916369781052631,"d":"29.16%"},{"v":27705.512919999997,"d":"27,706"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.28878896719999997,"d":"28.88%"},{"v":28878.896719999997,"d":"28,879"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2860966354285714,"d":"28.61%"},{"v":30040.146719999997,"d":"30,040"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.28364906109090904,"d":"28.36%"},{"v":31201.396719999997,"d":"31,201"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2814143193043478,"d":"28.14%"},{"v":32362.646719999997,"d":"32,363"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.279365806,"d":"27.94%"},{"v":33523.89672,"d":"33,524"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.27748117376,"d":"27.75%"},{"v":34685.14672,"d":"34,685"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.27574151323076923,"d":"27.57%"},{"v":35846.39672,"d":"35,846"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2741307164444444,"d":"27.41%"},{"v":37007.64672,"d":"37,008"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.27263497657142854,"d":"27.26%"},{"v":38168.89672,"d":"38,169"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2712423911724137,"d":"27.12%"},{"v":39330.14671999999,"d":"39,330"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.2699426447999999,"d":"26.99%"},{"v":40491.39671999999,"d":"40,491"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.26872675303225807,"d":"26.87%"},{"v":41652.646720000004,"d":"41,653"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2675868545,"d":"26.76%"},{"v":42813.896720000004,"d":"42,814"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.26630391951515153,"d":"26.63%"},{"v":43940.146720000004,"d":"43,940"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.26015527482352946,"d":"26.02%"},{"v":44226.396720000004,"d":"44,226"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2543579812571429,"d":"25.44%"},{"v":44512.646720000004,"d":"44,513"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.24888275955555558,"d":"24.89%"},{"v":44798.896720000004,"d":"44,799"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2437034957837838,"d":"24.37%"},{"v":45085.146720000004,"d":"45,085"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.2387968248421053,"d":"23.88%"},{"v":45371.396720000004,"d":"45,371"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.23414177805128208,"d":"23.41%"},{"v":45657.646720000004,"d":"45,658"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.22971948360000002,"d":"22.97%"},{"v":45943.896720000004,"d":"45,944"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.4688805800000001,"d":"46.89%"}},{"$f":"SUM(D95:Q95)","v":{"v":9377.611600000002,"d":"9,378"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.4267620560000001,"d":"42.68%"},{"v":10669.051400000002,"d":"10,669"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.3986830400000001,"d":"39.87%"},{"v":11960.491200000002,"d":"11,960"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.3786266000000001,"d":"37.86%"},{"v":13251.931000000004,"d":"13,252"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.36358427000000004,"d":"36.36%"},{"v":14543.3708,"d":"14,543"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.35188468,"d":"35.19%"},{"v":15834.8106,"d":"15,835"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.342525008,"d":"34.25%"},{"v":17126.2504,"d":"17,126"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.3341976778181818,"d":"33.42%"},{"v":18380.87228,"d":"18,381"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.326079268,"d":"32.61%"},{"v":19564.75608,"d":"19,565"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3193252289230769,"d":"31.93%"},{"v":20756.13988,"d":"20,756"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.3135360525714286,"d":"31.35%"},{"v":21947.523680000002,"d":"21,948"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.3085187664000001,"d":"30.85%"},{"v":23138.907480000005,"d":"23,139"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.3041286410000001,"d":"30.41%"},{"v":24330.291280000005,"d":"24,330"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.3002550009411765,"d":"30.03%"},{"v":25521.675080000005,"d":"25,522"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.29681176533333337,"d":"29.68%"},{"v":26713.058880000004,"d":"26,713"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2936892913684211,"d":"29.37%"},{"v":27900.482680000005,"d":"27,900"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.29073866480000005,"d":"29.07%"},{"v":29073.866480000004,"d":"29,074"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2879534902857143,"d":"28.80%"},{"v":30235.116480000004,"d":"30,235"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.2854215134545455,"d":"28.54%"},{"v":31396.366480000004,"d":"31,396"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.28310970852173917,"d":"28.31%"},{"v":32557.616480000004,"d":"32,558"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.28099055400000006,"d":"28.10%"},{"v":33718.866480000004,"d":"33,719"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.27904093184000006,"d":"27.90%"},{"v":34880.116480000004,"d":"34,880"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.27724128061538467,"d":"27.72%"},{"v":36041.366480000004,"d":"36,041"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2755749368888889,"d":"27.56%"},{"v":37202.616480000004,"d":"37,203"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.2740276177142858,"d":"27.40%"},{"v":38363.86648000001,"d":"38,364"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2725870102068965,"d":"27.26%"},{"v":39525.11648,"d":"39,525"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.27124244319999996,"d":"27.12%"},{"v":40686.36648,"d":"40,686"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.26998462245161287,"d":"27.00%"},{"v":41847.61648,"d":"41,848"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2688054155,"d":"26.88%"},{"v":43008.86648,"d":"43,009"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.2676976756363636,"d":"26.77%"},{"v":44170.11648,"d":"44,170"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2652139204705882,"d":"26.52%"},{"v":45086.36648,"d":"45,086"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.25927209417142855,"d":"25.93%"},{"v":45372.61648,"d":"45,373"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2536603693333333,"d":"25.37%"},{"v":45658.86648,"d":"45,659"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.24835198097297295,"d":"24.84%"},{"v":45945.11648,"d":"45,945"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.2433229814736842,"d":"24.33%"},{"v":46231.36648,"d":"46,231"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.23855187938461536,"d":"23.86%"},{"v":46517.61648,"d":"46,518"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.23401933239999997,"d":"23.40%"},{"v":46803.86648,"d":"46,804"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.48736034,"d":"48.74%"}},{"$f":"SUM(D134:Q134)","v":{"v":9747.2068,"d":"9,747"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.443545864,"d":"44.35%"},{"v":11088.6466,"d":"11,089"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.4143362133333333,"d":"41.43%"},{"v":12430.0864,"d":"12,430"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.39347217714285715,"d":"39.35%"},{"v":13771.5262,"d":"13,772"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.3778241500000001,"d":"37.78%"},{"v":15112.966000000002,"d":"15,113"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.3656534622222222,"d":"36.57%"},{"v":16454.4058,"d":"16,454"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3559169120000001,"d":"35.59%"},{"v":17795.845600000004,"d":"17,796"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.347825128,"d":"34.78%"},{"v":19130.38204,"d":"19,130"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.33913943066666663,"d":"33.91%"},{"v":20348.36584,"d":"20,348"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3313807636923077,"d":"33.14%"},{"v":21539.749639999998,"d":"21,540"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.32473047771428576,"d":"32.47%"},{"v":22731.13344,"d":"22,731"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.3189668965333333,"d":"31.90%"},{"v":23922.51724,"d":"23,923"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.313923763,"d":"31.39%"},{"v":25113.90104,"d":"25,114"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.30947393929411765,"d":"30.95%"},{"v":26305.28484,"d":"26,305"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.30551854044444443,"d":"30.55%"},{"v":27496.66864,"d":"27,497"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.30197949936842106,"d":"30.20%"},{"v":28688.05244,"d":"28,688"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.2986863624,"d":"29.87%"},{"v":29868.63624,"d":"29,869"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2955227260952381,"d":"29.55%"},{"v":31029.88624,"d":"31,030"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.29264669309090907,"d":"29.26%"},{"v":32191.13624,"d":"32,191"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2900207499130435,"d":"29.00%"},{"v":33352.38624,"d":"33,352"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.28761363533333334,"d":"28.76%"},{"v":34513.63624,"d":"34,514"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.28539908992,"d":"28.54%"},{"v":35674.88624,"d":"35,675"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.2833548941538461,"d":"28.34%"},{"v":36836.13624,"d":"36,836"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2814621202962963,"d":"28.15%"},{"v":37997.38624,"d":"37,997"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.2797045445714286,"d":"27.97%"},{"v":39158.63624000001,"d":"39,159"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2780681809655173,"d":"27.81%"},{"v":40319.88624000001,"d":"40,320"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.2765409082666667,"d":"27.65%"},{"v":41481.13624000001,"d":"41,481"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2751121692903226,"d":"27.51%"},{"v":42642.38624000001,"d":"42,642"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.27377272650000006,"d":"27.38%"},{"v":43803.63624000001,"d":"43,804"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.2725144620606061,"d":"27.25%"},{"v":44964.88624000001,"d":"44,965"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2713302131764706,"d":"27.13%"},{"v":46126.13624000001,"d":"46,126"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2676136356571429,"d":"26.76%"},{"v":46832.38624000001,"d":"46,832"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2617702013333334,"d":"26.18%"},{"v":47118.63624000001,"d":"47,119"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2562426283243244,"d":"25.62%"},{"v":47404.88624000001,"d":"47,405"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.25100598021052634,"d":"25.10%"},{"v":47691.13624000001,"d":"47,691"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.2460378781538462,"d":"24.60%"},{"v":47977.38624000001,"d":"47,977"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.24131818120000004,"d":"24.13%"},{"v":48263.63624000001,"d":"48,264"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]

{"sheet":"MFF 30","index":6,"n_rows":170,"n_cols":17,"rows_kept":170}
["MUFA Faculty (MFF)"]
["Fund 30"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.88,"d":"88%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.12,"d":"12%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.46057434000000014,"d":"46.06%"}},{"$f":"SUM(D17:Q17)","v":{"v":9211.486800000002,"d":"9,211"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,0]
[{"v":25000,"d":"25,000"},{"v":0.421367064,"d":"42.14%"},{"v":10534.1766,"d":"10,534"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.39522887999999995,"d":"39.52%"},{"v":11856.866399999999,"d":"11,857"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1200,"d":"1,200"},75,45,0]
[{"v":35000,"d":"35,000"},{"v":0.37655874857142857,"d":"37.66%"},{"v":13179.556199999999,"d":"13,180"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.36255615,"d":"36.26%"},{"v":14502.246000000001,"d":"14,502"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1600,"d":"1,600"},100,60,0]
[{"v":45000,"d":"45,000"},{"v":0.35166524000000005,"d":"35.17%"},{"v":15824.935800000001,"d":"15,825"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.342952512,"d":"34.30%"},{"v":17147.6256,"d":"17,148"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2000,"d":"2,000"},125,75,0]
[{"v":55000,"d":"55,000"},{"v":0.33407215199999996,"d":"33.41%"},{"v":18373.96836,"d":"18,374"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6742.750000000001,"d":"6,743"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.32661003600000005,"d":"32.66%"},{"v":19596.602160000002,"d":"19,597"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7617.75,"d":"7,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2400,"d":"2,400"},150,90,0]
[{"v":65000,"d":"65,000"},{"v":0.3202959378461539,"d":"32.03%"},{"v":20819.23596,"d":"20,819"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8492.75,"d":"8,493"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.3148838537142857,"d":"31.49%"},{"v":22041.869759999998,"d":"22,042"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9367.75,"d":"9,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800,"d":"2,800"},175,105,0]
[{"v":75000,"d":"75,000"},{"v":0.31019338080000003,"d":"31.02%"},{"v":23264.50356,"d":"23,265"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10242.75,"d":"10,243"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.306089217,"d":"30.61%"},{"v":24487.13736,"d":"24,487"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11117.75,"d":"11,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3200,"d":"3,200"},200,120,0]
[{"v":85000,"d":"85,000"},{"v":0.302467896,"d":"30.25%"},{"v":25709.77116,"d":"25,710"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11992.75,"d":"11,993"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.299168944,"d":"29.92%"},{"v":26925.20496,"d":"26,925"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12867.75,"d":"12,868"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3600,"d":"3,600"},225,135,0]
[{"v":95000,"d":"95,000"},{"v":0.29610356589473685,"d":"29.61%"},{"v":28129.83876,"d":"28,130"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13742.75,"d":"13,743"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.29334472559999997,"d":"29.33%"},{"v":29334.47256,"d":"29,334"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14617.75,"d":"14,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4000,"d":"4,000"},250,150,0]
[{"v":105000,"d":"105,000"},{"v":0.290733072,"d":"29.07%"},{"v":30526.97256,"d":"30,527"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15492.75,"d":"15,493"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.28835884145454543,"d":"28.84%"},{"v":31719.47256,"d":"31,719"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16367.75,"d":"16,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0]
[{"v":115000,"d":"115,000"},{"v":0.2861910657391304,"d":"28.62%"},{"v":32911.972559999995,"d":"32,912"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17242.75,"d":"17,243"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.28420393799999993,"d":"28.42%"},{"v":34104.472559999995,"d":"34,104"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18117.75,"d":"18,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0]
[{"v":125000,"d":"125,000"},{"v":0.28237578047999995,"d":"28.24%"},{"v":35296.972559999995,"d":"35,297"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18992.75,"d":"18,993"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.28068825046153845,"d":"28.07%"},{"v":36489.472559999995,"d":"36,489"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19867.75,"d":"19,868"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0]
[{"v":135000,"d":"135,000"},{"v":0.27912572266666663,"d":"27.91%"},{"v":37681.972559999995,"d":"37,682"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20742.75,"d":"20,743"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.27767480399999994,"d":"27.77%"},{"v":38874.472559999995,"d":"38,874"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21617.75,"d":"21,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0]
[{"v":145000,"d":"145,000"},{"v":0.27632394868965515,"d":"27.63%"},{"v":40066.972559999995,"d":"40,067"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22492.75,"d":"22,493"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.27506315039999996,"d":"27.51%"},{"v":41259.472559999995,"d":"41,259"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23367.75,"d":"23,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0]
[{"v":155000,"d":"155,000"},{"v":0.27388369393548395,"d":"27.39%"},{"v":42451.97256000001,"d":"42,452"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24242.75,"d":"24,243"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.27277795350000006,"d":"27.28%"},{"v":43644.47256000001,"d":"43,644"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25117.75,"d":"25,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0]
[{"v":165000,"d":"165,000"},{"v":0.26746498521212125,"d":"26.75%"},{"v":44131.72256000001,"d":"44,132"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.2614660150588236,"d":"26.15%"},{"v":44449.22256000001,"d":"44,449"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0]
[{"v":175000,"d":"175,000"},{"v":0.25580984320000005,"d":"25.58%"},{"v":44766.72256000001,"d":"44,767"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.25046790311111117,"d":"25.05%"},{"v":45084.22256000001,"d":"45,084"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0]
[{"v":185000,"d":"185,000"},{"v":0.2454147165405406,"d":"24.54%"},{"v":45401.72256000001,"d":"45,402"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.24062748715789478,"d":"24.06%"},{"v":45719.22256000001,"d":"45,719"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0]
[{"v":195000,"d":"195,000"},{"v":0.23608575671794876,"d":"23.61%"},{"v":46036.72256000001,"d":"46,037"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.23177111280000004,"d":"23.18%"},{"v":46354.22256000001,"d":"46,354"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2325.8880000000004,"d":"2,326"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1486.8576,"d":"1,487"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.46097282000000006,"d":"46.10%"}},{"$f":"SUM(D56:Q56)","v":{"v":9219.456400000001,"d":"9,219"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.42043584800000006,"d":"42.04%"},{"v":10510.896200000001,"d":"10,511"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.39341119999999996,"d":"39.34%"},{"v":11802.336,"d":"11,802"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.37410788,"d":"37.41%"},{"v":13093.7758,"d":"13,094"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.35963039,"d":"35.96%"},{"v":14385.215600000001,"d":"14,385"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.34837012,"d":"34.84%"},{"v":15676.655400000001,"d":"15,677"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.33936190400000005,"d":"33.94%"},{"v":16968.095200000003,"d":"16,968"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.33077822763636366,"d":"33.08%"},{"v":18192.80252,"d":"18,193"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.323009772,"d":"32.30%"},{"v":19380.58632,"d":"19,381"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.31649184799999996,"d":"31.65%"},{"v":20571.970119999998,"d":"20,572"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.31090505599999996,"d":"31.09%"},{"v":21763.353919999998,"d":"21,763"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.3060631696,"d":"30.61%"},{"v":22954.73772,"d":"22,955"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.301826519,"d":"30.18%"},{"v":24146.12152,"d":"24,146"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.29808829788235297,"d":"29.81%"},{"v":25337.50532,"d":"25,338"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.29476543466666666,"d":"29.48%"},{"v":26528.88912,"d":"26,529"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2916369781052631,"d":"29.16%"},{"v":27705.512919999997,"d":"27,706"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.28878896719999997,"d":"28.88%"},{"v":28878.896719999997,"d":"28,879"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2860966354285714,"d":"28.61%"},{"v":30040.146719999997,"d":"30,040"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.28364906109090904,"d":"28.36%"},{"v":31201.396719999997,"d":"31,201"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2814143193043478,"d":"28.14%"},{"v":32362.646719999997,"d":"32,363"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.279365806,"d":"27.94%"},{"v":33523.89672,"d":"33,524"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.27748117376,"d":"27.75%"},{"v":34685.14672,"d":"34,685"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.27574151323076923,"d":"27.57%"},{"v":35846.39672,"d":"35,846"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2741307164444444,"d":"27.41%"},{"v":37007.64672,"d":"37,008"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.27263497657142854,"d":"27.26%"},{"v":38168.89672,"d":"38,169"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2712423911724137,"d":"27.12%"},{"v":39330.14671999999,"d":"39,330"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.2699426447999999,"d":"26.99%"},{"v":40491.39671999999,"d":"40,491"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.26872675303225807,"d":"26.87%"},{"v":41652.646720000004,"d":"41,653"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2675868545,"d":"26.76%"},{"v":42813.896720000004,"d":"42,814"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.26630391951515153,"d":"26.63%"},{"v":43940.146720000004,"d":"43,940"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.26015527482352946,"d":"26.02%"},{"v":44226.396720000004,"d":"44,226"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2543579812571429,"d":"25.44%"},{"v":44512.646720000004,"d":"44,513"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.24888275955555558,"d":"24.89%"},{"v":44798.896720000004,"d":"44,799"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2437034957837838,"d":"24.37%"},{"v":45085.146720000004,"d":"45,085"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.2387968248421053,"d":"23.88%"},{"v":45371.396720000004,"d":"45,371"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.23414177805128208,"d":"23.41%"},{"v":45657.646720000004,"d":"45,658"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.22971948360000002,"d":"22.97%"},{"v":45943.896720000004,"d":"45,944"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2406.5856,"d":"2,407"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1539.1296,"d":"1,539"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.4688805800000001,"d":"46.89%"}},{"$f":"SUM(D95:Q95)","v":{"v":9377.611600000002,"d":"9,378"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.4267620560000001,"d":"42.68%"},{"v":10669.051400000002,"d":"10,669"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.3986830400000001,"d":"39.87%"},{"v":11960.491200000002,"d":"11,960"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.3786266000000001,"d":"37.86%"},{"v":13251.931000000004,"d":"13,252"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.36358427000000004,"d":"36.36%"},{"v":14543.3708,"d":"14,543"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.35188468,"d":"35.19%"},{"v":15834.8106,"d":"15,835"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.342525008,"d":"34.25%"},{"v":17126.2504,"d":"17,126"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.3341976778181818,"d":"33.42%"},{"v":18380.87228,"d":"18,381"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.326079268,"d":"32.61%"},{"v":19564.75608,"d":"19,565"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3193252289230769,"d":"31.93%"},{"v":20756.13988,"d":"20,756"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.3135360525714286,"d":"31.35%"},{"v":21947.523680000002,"d":"21,948"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.3085187664000001,"d":"30.85%"},{"v":23138.907480000005,"d":"23,139"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.3041286410000001,"d":"30.41%"},{"v":24330.291280000005,"d":"24,330"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.3002550009411765,"d":"30.03%"},{"v":25521.675080000005,"d":"25,522"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.29681176533333337,"d":"29.68%"},{"v":26713.058880000004,"d":"26,713"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2936892913684211,"d":"29.37%"},{"v":27900.482680000005,"d":"27,900"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.29073866480000005,"d":"29.07%"},{"v":29073.866480000004,"d":"29,074"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2879534902857143,"d":"28.80%"},{"v":30235.116480000004,"d":"30,235"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.2854215134545455,"d":"28.54%"},{"v":31396.366480000004,"d":"31,396"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.28310970852173917,"d":"28.31%"},{"v":32557.616480000004,"d":"32,558"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.28099055400000006,"d":"28.10%"},{"v":33718.866480000004,"d":"33,719"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.27904093184000006,"d":"27.90%"},{"v":34880.116480000004,"d":"34,880"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.27724128061538467,"d":"27.72%"},{"v":36041.366480000004,"d":"36,041"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2755749368888889,"d":"27.56%"},{"v":37202.616480000004,"d":"37,203"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.2740276177142858,"d":"27.40%"},{"v":38363.86648000001,"d":"38,364"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2725870102068965,"d":"27.26%"},{"v":39525.11648,"d":"39,525"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.27124244319999996,"d":"27.12%"},{"v":40686.36648,"d":"40,686"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.26998462245161287,"d":"27.00%"},{"v":41847.61648,"d":"41,848"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2688054155,"d":"26.88%"},{"v":43008.86648,"d":"43,009"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.2676976756363636,"d":"26.77%"},{"v":44170.11648,"d":"44,170"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2652139204705882,"d":"26.52%"},{"v":45086.36648,"d":"45,086"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.25927209417142855,"d":"25.93%"},{"v":45372.61648,"d":"45,373"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2536603693333333,"d":"25.37%"},{"v":45658.86648,"d":"45,659"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.24835198097297295,"d":"24.84%"},{"v":45945.11648,"d":"45,945"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.2433229814736842,"d":"24.33%"},{"v":46231.36648,"d":"46,231"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.23855187938461536,"d":"23.86%"},{"v":46517.61648,"d":"46,518"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.23401933239999997,"d":"23.40%"},{"v":46803.86648,"d":"46,804"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2503.3968000000004,"d":"2,503"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1600.4736000000003,"d":"1,600"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.48736034,"d":"48.74%"}},{"$f":"SUM(D134:Q134)","v":{"v":9747.2068,"d":"9,747"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.443545864,"d":"44.35%"},{"v":11088.6466,"d":"11,089"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.4143362133333333,"d":"41.43%"},{"v":12430.0864,"d":"12,430"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.39347217714285715,"d":"39.35%"},{"v":13771.5262,"d":"13,772"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.3778241500000001,"d":"37.78%"},{"v":15112.966000000002,"d":"15,113"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.3656534622222222,"d":"36.57%"},{"v":16454.4058,"d":"16,454"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3559169120000001,"d":"35.59%"},{"v":17795.845600000004,"d":"17,796"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.347825128,"d":"34.78%"},{"v":19130.38204,"d":"19,130"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.33913943066666663,"d":"33.91%"},{"v":20348.36584,"d":"20,348"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3313807636923077,"d":"33.14%"},{"v":21539.749639999998,"d":"21,540"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.32473047771428576,"d":"32.47%"},{"v":22731.13344,"d":"22,731"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.3189668965333333,"d":"31.90%"},{"v":23922.51724,"d":"23,923"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.313923763,"d":"31.39%"},{"v":25113.90104,"d":"25,114"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.30947393929411765,"d":"30.95%"},{"v":26305.28484,"d":"26,305"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.30551854044444443,"d":"30.55%"},{"v":27496.66864,"d":"27,497"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.30197949936842106,"d":"30.20%"},{"v":28688.05244,"d":"28,688"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.2986863624,"d":"29.87%"},{"v":29868.63624,"d":"29,869"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2955227260952381,"d":"29.55%"},{"v":31029.88624,"d":"31,030"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.29264669309090907,"d":"29.26%"},{"v":32191.13624,"d":"32,191"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2900207499130435,"d":"29.00%"},{"v":33352.38624,"d":"33,352"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.28761363533333334,"d":"28.76%"},{"v":34513.63624,"d":"34,514"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.28539908992,"d":"28.54%"},{"v":35674.88624,"d":"35,675"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.2833548941538461,"d":"28.34%"},{"v":36836.13624,"d":"36,836"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2814621202962963,"d":"28.15%"},{"v":37997.38624,"d":"37,997"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.2797045445714286,"d":"27.97%"},{"v":39158.63624000001,"d":"39,159"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2780681809655173,"d":"27.81%"},{"v":40319.88624000001,"d":"40,320"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.2765409082666667,"d":"27.65%"},{"v":41481.13624000001,"d":"41,481"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2751121692903226,"d":"27.51%"},{"v":42642.38624000001,"d":"42,642"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.27377272650000006,"d":"27.38%"},{"v":43803.63624000001,"d":"43,804"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.2725144620606061,"d":"27.25%"},{"v":44964.88624000001,"d":"44,965"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2713302131764706,"d":"27.13%"},{"v":46126.13624000001,"d":"46,126"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2676136356571429,"d":"26.76%"},{"v":46832.38624000001,"d":"46,832"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2617702013333334,"d":"26.18%"},{"v":47118.63624000001,"d":"47,119"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2562426283243244,"d":"25.62%"},{"v":47404.88624000001,"d":"47,405"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.25100598021052634,"d":"25.10%"},{"v":47691.13624000001,"d":"47,691"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.2460378781538462,"d":"24.60%"},{"v":47977.38624000001,"d":"47,977"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.24131818120000004,"d":"24.13%"},{"v":48263.63624000001,"d":"48,264"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2628.504,"d":"2,629"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1679.9616,"d":"1,680"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]

{"sheet":"TMG 20 & 45","index":7,"n_rows":170,"n_cols":20,"rows_kept":170}
["TMG"]
["Fund 20 & 45"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.85,"d":"85%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.15000000000000002,"d":"15%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.69,"d":"69%"},{"$f":"1-S14","v":{"v":0.31000000000000005,"d":"31%"}}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.41630306,"d":"41.63%"}},{"$f":"SUM(D17:Q17)","v":{"v":8326.0612,"d":"8,326"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":1714.3000000000002,"d":"1,714"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,200,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2170.0000000000005,"d":"2,170"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.38059304000000005,"d":"38.06%"},{"v":9514.826000000001,"d":"9,515"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"+S18*$S$14+T18*$T$14","v":{"v":2142.8750000000005,"d":"2,143"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},250,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2712.5000000000005,"d":"2,713"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.35678636,"d":"35.68%"},{"v":10703.5908,"d":"10,704"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":2571.45,"d":"2,571"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1200,"d":"1,200"},75,45,300,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3255,"d":"3,255"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.33978158857142854,"d":"33.98%"},{"v":11892.355599999999,"d":"11,892"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":3000.0250000000005,"d":"3,000"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},350,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3797.500000000001,"d":"3,798"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.32702801000000004,"d":"32.70%"},{"v":13081.120400000002,"d":"13,081"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":3428.6000000000004,"d":"3,429"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1600,"d":"1,600"},100,60,400,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4340.000000000001,"d":"4,340"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.31710856000000004,"d":"31.71%"},{"v":14269.8852,"d":"14,270"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":3857.175,"d":"3,857"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},450,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4882.500000000001,"d":"4,883"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.30917300000000003,"d":"30.92%"},{"v":15458.650000000001,"d":"15,459"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":4285.750000000001,"d":"4,286"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":2000,"d":"2,000"},125,75,500,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5425.000000000001,"d":"5,425"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.30091111381818186,"d":"30.09%"},{"v":16550.11126,"d":"16,550"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":4718.6185000000005,"d":"4,719"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},550,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5972.150000000001,"d":"5,972"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1928.5000000000002,"d":"1,929"}}]
[{"v":60000,"d":"60,000"},{"v":0.29318325100000003,"d":"29.32%"},{"v":17590.99506,"d":"17,591"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":5361.8685000000005,"d":"5,362"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2400,"d":"2,400"},150,90,600,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6747.150000000001,"d":"6,747"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2278.5000000000005,"d":"2,279"}}]
[{"v":65000,"d":"65,000"},{"v":0.2866442901538462,"d":"28.66%"},{"v":18631.87886,"d":"18,632"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":6005.1185,"d":"6,005"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},650,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7522.150000000001,"d":"7,522"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2628.5000000000005,"d":"2,629"}}]
[{"v":70000,"d":"70,000"},{"v":0.2810394665714286,"d":"28.10%"},{"v":19672.76266,"d":"19,673"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":6648.3685,"d":"6,648"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2800,"d":"2,800"},175,105,700,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8297.15,"d":"8,297"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2978.5,"d":"2,979"}}]
[{"v":75000,"d":"75,000"},{"v":0.2761819528,"d":"27.62%"},{"v":20713.64646,"d":"20,714"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":7291.6185,"d":"7,292"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},750,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9072.15,"d":"9,072"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3328.5000000000005,"d":"3,329"}}]
[{"v":80000,"d":"80,000"},{"v":0.27193162825,"d":"27.19%"},{"v":21754.53026,"d":"21,755"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":7934.8685,"d":"7,935"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":3200,"d":"3,200"},200,120,800,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9847.15,"d":"9,847"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3678.5000000000005,"d":"3,679"}}]
[{"v":85000,"d":"85,000"},{"v":0.268181341882353,"d":"26.82%"},{"v":22795.414060000003,"d":"22,795"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":8578.1185,"d":"8,578"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},850,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10622.15,"d":"10,622"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4028.5,"d":"4,029"}}]
[{"v":90000,"d":"90,000"},{"v":0.26476775399999997,"d":"26.48%"},{"v":23829.097859999998,"d":"23,829"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":9221.3685,"d":"9,221"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3600,"d":"3,600"},225,135,900,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11397.15,"d":"11,397"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4378.500000000001,"d":"4,379"}}]
[{"v":95000,"d":"95,000"},{"v":0.2615998069473684,"d":"26.16%"},{"v":24851.981659999998,"d":"24,852"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":9864.6185,"d":"9,865"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},950,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12172.15,"d":"12,172"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4728.500000000001,"d":"4,729"}}]
[{"v":100000,"d":"100,000"},{"v":0.25874865459999996,"d":"25.87%"},{"v":25874.865459999997,"d":"25,875"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10507.8685,"d":"10,508"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4000,"d":"4,000"},250,150,{"v":1000,"d":"1,000"},null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.25605348057142857,"d":"25.61%"},{"v":26885.615459999997,"d":"26,886"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11151.1185,"d":"11,151"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"},null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13722.15,"d":"13,722"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.2536230496363636,"d":"25.36%"},{"v":27898.535459999996,"d":"27,899"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11796.5385,"d":"11,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"},null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5785.500000000001,"d":"5,786"}}]
[{"v":115000,"d":"115,000"},{"v":0.2518568300869565,"d":"25.19%"},{"v":28963.535459999996,"d":"28,964"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12494.0385,"d":"12,494"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"},null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15272.15,"d":"15,272"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6310.5,"d":"6,311"}}]
[{"v":120000,"d":"120,000"},{"v":0.25023779549999997,"d":"25.02%"},{"v":30028.535459999996,"d":"30,029"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13191.5385,"d":"13,192"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,{"v":1200,"d":"1,200"},null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6835.5,"d":"6,836"}}]
[{"v":125000,"d":"125,000"},{"v":0.24874828367999996,"d":"24.87%"},{"v":31093.535459999996,"d":"31,094"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13889.0385,"d":"13,889"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"},null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16822.15,"d":"16,822"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7360.5,"d":"7,361"}}]
[{"v":130000,"d":"130,000"},{"v":0.24737334969230765,"d":"24.74%"},{"v":32158.535459999996,"d":"32,159"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14586.5385,"d":"14,587"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"},null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7885.5,"d":"7,886"}}]
[{"v":135000,"d":"135,000"},{"v":0.24610026266666665,"d":"24.61%"},{"v":33223.53546,"d":"33,224"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15284.0385,"d":"15,284"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"},null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18372.15,"d":"18,372"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8410.5,"d":"8,411"}}]
[{"v":140000,"d":"140,000"},{"v":0.24491811042857142,"d":"24.49%"},{"v":34288.53546,"d":"34,289"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15981.5385,"d":"15,982"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"},null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8935.5,"d":"8,936"}}]
[{"v":145000,"d":"145,000"},{"v":0.24381748593103447,"d":"24.38%"},{"v":35353.53546,"d":"35,354"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16679.0385,"d":"16,679"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"},null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19922.15,"d":"19,922"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9460.5,"d":"9,461"}}]
[{"v":150000,"d":"150,000"},{"v":0.2427902364,"d":"24.28%"},{"v":36418.53546,"d":"36,419"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17376.5385,"d":"17,377"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"},null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9985.5,"d":"9,986"}}]
[{"v":155000,"d":"155,000"},{"v":0.24182926103225805,"d":"24.18%"},{"v":37483.53546,"d":"37,484"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18074.0385,"d":"18,074"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"},null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21472.15,"d":"21,472"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":10510.5,"d":"10,511"}}]
[{"v":160000,"d":"160,000"},{"v":0.24092834662499998,"d":"24.09%"},{"v":38548.53546,"d":"38,549"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18771.5385,"d":"18,772"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"},null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11035.5,"d":"11,036"}}]
[{"v":165000,"d":"165,000"},{"v":0.23667485127272728,"d":"23.67%"},{"v":39051.35046,"d":"39,051"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"},null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":170000,"d":"170,000"},{"v":0.2318755909411765,"d":"23.19%"},{"v":39418.85046,"d":"39,419"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"},null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":175000,"d":"175,000"},{"v":0.22735057405714287,"d":"22.74%"},{"v":39786.35046,"d":"39,786"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"},null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":180000,"d":"180,000"},{"v":0.223076947,"d":"22.31%"},{"v":40153.85046,"d":"40,154"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"},null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":185000,"d":"185,000"},{"v":0.2190343268108108,"d":"21.90%"},{"v":40521.35046,"d":"40,521"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"},null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":190000,"d":"190,000"},{"v":0.21520447610526316,"d":"21.52%"},{"v":40888.85046,"d":"40,889"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"},null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":195000,"d":"195,000"},{"v":0.211571028,"d":"21.16%"},{"v":41256.35046,"d":"41,256"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"},null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":200000,"d":"200,000"},{"v":0.2081192523,"d":"20.81%"},{"v":41623.85046,"d":"41,624"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18906.8535,"d":"18,907"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2284.74,"d":"2,285"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1459.512,"d":"1,460"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":8000,"d":"8,000"},500,300,{"v":2000,"d":"2,000"},null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.42424166,"d":"42.42%"}},{"$f":"SUM(D56:Q56)","v":{"v":8484.833200000001,"d":"8,485"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":1907.5000000000002,"d":"1,908"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.38722591999999995,"d":"38.72%"},{"v":9680.648,"d":"9,681"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":2384.375,"d":"2,384"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.36254875999999997,"d":"36.25%"},{"v":10876.4628,"d":"10,876"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":2861.25,"d":"2,861"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.3449222171428572,"d":"34.49%"},{"v":12072.277600000001,"d":"12,072"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":3338.1250000000005,"d":"3,338"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.33170231000000006,"d":"33.17%"},{"v":13268.092400000001,"d":"13,268"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":3815.0000000000005,"d":"3,815"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.32142016,"d":"32.14%"},{"v":14463.907200000001,"d":"14,464"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":4291.875000000001,"d":"4,292"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.31319444,"d":"31.32%"},{"v":15659.722,"d":"15,660"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":4768.75,"d":"4,769"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.3052509876363636,"d":"30.53%"},{"v":16788.80432,"d":"16,789"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":5245.625,"d":"5,246"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.2976724686666667,"d":"29.77%"},{"v":17860.348120000002,"d":"17,860"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":5901.385,"d":"5,901"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2233,"d":"2,233"}}]
[{"v":65000,"d":"65,000"},{"v":0.2912151064615384,"d":"29.12%"},{"v":18928.98192,"d":"18,929"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":6613.635,"d":"6,614"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2583.0000000000005,"d":"2,583"}}]
[{"v":70000,"d":"70,000"},{"v":0.2856802245714286,"d":"28.57%"},{"v":19997.61572,"d":"19,998"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":7325.885,"d":"7,326"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2933.0000000000005,"d":"2,933"}}]
[{"v":75000,"d":"75,000"},{"v":0.28088332693333334,"d":"28.09%"},{"v":21066.24952,"d":"21,066"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":8038.135,"d":"8,038"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3283.0000000000005,"d":"3,283"}}]
[{"v":80000,"d":"80,000"},{"v":0.27668604150000004,"d":"27.67%"},{"v":22134.88332,"d":"22,135"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":8750.385,"d":"8,750"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3633.0000000000005,"d":"3,633"}}]
[{"v":85000,"d":"85,000"},{"v":0.27298255435294116,"d":"27.30%"},{"v":23203.51712,"d":"23,204"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":9462.634999999998,"d":"9,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3983.0000000000005,"d":"3,983"}}]
[{"v":90000,"d":"90,000"},{"v":0.2696905657777778,"d":"26.97%"},{"v":24272.15092,"d":"24,272"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":10174.884999999998,"d":"10,175"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4333,"d":"4,333"}}]
[{"v":95000,"d":"95,000"},{"v":0.26658973389473684,"d":"26.66%"},{"v":25326.024719999998,"d":"25,326"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":10887.134999999998,"d":"10,887"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4683.000000000001,"d":"4,683"}}]
[{"v":100000,"d":"100,000"},{"v":0.26376658519999996,"d":"26.38%"},{"v":26376.658519999997,"d":"26,377"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11599.384999999998,"d":"11,599"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.2610967478095238,"d":"26.11%"},{"v":27415.158519999997,"d":"27,415"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12311.634999999998,"d":"12,312"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.2586696229090909,"d":"25.87%"},{"v":28453.658519999997,"d":"28,454"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13023.885,"d":"13,024"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.2566988566956521,"d":"25.67%"},{"v":29520.368519999996,"d":"29,520"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13764.345,"d":"13,764"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6174,"d":"6,174"}}]
[{"v":120000,"d":"120,000"},{"v":0.25510932099999994,"d":"25.51%"},{"v":30613.118519999996,"d":"30,613"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14530.845,"d":"14,531"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6699,"d":"6,699"}}]
[{"v":125000,"d":"125,000"},{"v":0.25364694816,"d":"25.36%"},{"v":31705.868519999996,"d":"31,706"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15297.345,"d":"15,297"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7224,"d":"7,224"}}]
[{"v":130000,"d":"130,000"},{"v":0.2522970655384615,"d":"25.23%"},{"v":32798.618519999996,"d":"32,799"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16063.845,"d":"16,064"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7749,"d":"7,749"}}]
[{"v":135000,"d":"135,000"},{"v":0.25104717422222217,"d":"25.10%"},{"v":33891.368519999996,"d":"33,891"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16830.345,"d":"16,830"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8274,"d":"8,274"}}]
[{"v":140000,"d":"140,000"},{"v":0.24988656085714284,"d":"24.99%"},{"v":34984.118519999996,"d":"34,984"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17596.845,"d":"17,597"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8799,"d":"8,799"}}]
[{"v":145000,"d":"145,000"},{"v":0.24880598979310342,"d":"24.88%"},{"v":36076.868519999996,"d":"36,077"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18363.345,"d":"18,363"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9324,"d":"9,324"}}]
[{"v":150000,"d":"150,000"},{"v":0.24779745679999998,"d":"24.78%"},{"v":37169.618519999996,"d":"37,170"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19129.845,"d":"19,130"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9849,"d":"9,849"}}]
[{"v":155000,"d":"155,000"},{"v":0.24685399045161288,"d":"24.69%"},{"v":38262.368519999996,"d":"38,262"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19896.345,"d":"19,896"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10374,"d":"10,374"}}]
[{"v":160000,"d":"160,000"},{"v":0.24596949074999996,"d":"24.60%"},{"v":39355.118519999996,"d":"39,355"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20662.845,"d":"20,663"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10899,"d":"10,899"}}]
[{"v":165000,"d":"165,000"},{"v":0.24495277890909087,"d":"24.50%"},{"v":40417.20851999999,"d":"40,417"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":170000,"d":"170,000"},{"v":0.23966740305882347,"d":"23.97%"},{"v":40743.45851999999,"d":"40,743"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":175000,"d":"175,000"},{"v":0.23468404868571424,"d":"23.47%"},{"v":41069.70851999999,"d":"41,070"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":180000,"d":"180,000"},{"v":0.22997754733333328,"d":"23.00%"},{"v":41395.95851999999,"d":"41,396"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":185000,"d":"185,000"},{"v":0.22552545145945943,"d":"22.55%"},{"v":41722.20851999999,"d":"41,722"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":190000,"d":"190,000"},{"v":0.2213076764210526,"d":"22.13%"},{"v":42048.45851999999,"d":"42,048"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":195000,"d":"195,000"},{"v":0.2173061975384615,"d":"21.73%"},{"v":42374.70851999999,"d":"42,375"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":200000,"d":"200,000"},{"v":0.21350479259999997,"d":"21.35%"},{"v":42700.95851999999,"d":"42,701"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21398.684999999998,"d":"21,399"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2364.012,"d":"2,364"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1510.812,"d":"1,511"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.43200686000000005,"d":"43.20%"}},{"$f":"SUM(D95:Q95)","v":{"v":8640.137200000001,"d":"8,640"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":1907.5000000000002,"d":"1,908"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.39343808,"d":"39.34%"},{"v":9835.952000000001,"d":"9,836"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":2384.375,"d":"2,384"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.36772556000000006,"d":"36.77%"},{"v":11031.766800000001,"d":"11,032"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":2861.25,"d":"2,861"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.34935947428571434,"d":"34.94%"},{"v":12227.581600000001,"d":"12,228"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":3338.1250000000005,"d":"3,338"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.33558491,"d":"33.56%"},{"v":13423.396400000001,"d":"13,423"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":3815.0000000000005,"d":"3,815"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.32487136000000005,"d":"32.49%"},{"v":14619.211200000002,"d":"14,619"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":4291.875000000001,"d":"4,292"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.31630052,"d":"31.63%"},{"v":15815.026,"d":"15,815"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":4768.75,"d":"4,769"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.30861859781818185,"d":"30.86%"},{"v":16974.02288,"d":"16,974"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":5245.625,"d":"5,246"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.30081198633333334,"d":"30.08%"},{"v":18048.71918,"d":"18,049"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":5840.1875,"d":"5,840"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2187.5000000000005,"d":"2,188"}}]
[{"v":65000,"d":"65,000"},{"v":0.2941131227692308,"d":"29.41%"},{"v":19117.352980000003,"d":"19,117"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":6552.4375,"d":"6,552"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2537.5,"d":"2,538"}}]
[{"v":70000,"d":"70,000"},{"v":0.2883712397142857,"d":"28.84%"},{"v":20185.98678,"d":"20,186"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":7264.687499999999,"d":"7,265"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5000000000005,"d":"2,888"}}]
[{"v":75000,"d":"75,000"},{"v":0.2833949410666667,"d":"28.34%"},{"v":21254.620580000003,"d":"21,255"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":7976.937499999999,"d":"7,977"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3237.5000000000005,"d":"3,238"}}]
[{"v":80000,"d":"80,000"},{"v":0.27904067975,"d":"27.90%"},{"v":22323.254380000002,"d":"22,323"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":8689.1875,"d":"8,689"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3587.5000000000005,"d":"3,588"}}]
[{"v":85000,"d":"85,000"},{"v":0.27519868447058826,"d":"27.52%"},{"v":23391.88818,"d":"23,392"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":9401.4375,"d":"9,401"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3937.5000000000005,"d":"3,938"}}]
[{"v":90000,"d":"90,000"},{"v":0.27178357755555554,"d":"27.18%"},{"v":24460.52198,"d":"24,461"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":10113.6875,"d":"10,114"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4287.5,"d":"4,288"}}]
[{"v":95000,"d":"95,000"},{"v":0.26868627136842105,"d":"26.87%"},{"v":25525.195780000002,"d":"25,525"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":10825.9375,"d":"10,826"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.500000000001,"d":"4,638"}}]
[{"v":100000,"d":"100,000"},{"v":0.2657582958,"d":"26.58%"},{"v":26575.82958,"d":"26,576"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11538.1875,"d":"11,538"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.26299361504761903,"d":"26.30%"},{"v":27614.32958,"d":"27,614"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12250.4375,"d":"12,250"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.26048026890909093,"d":"26.05%"},{"v":28652.82958,"d":"28,653"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12962.6875,"d":"12,963"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.2581854746086956,"d":"25.82%"},{"v":29691.329579999998,"d":"29,691"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13674.937499999998,"d":"13,675"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.25653399649999997,"d":"25.65%"},{"v":30784.079579999998,"d":"30,784"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14441.437499999998,"d":"14,441"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6562.5,"d":"6,563"}}]
[{"v":125000,"d":"125,000"},{"v":0.25501463663999996,"d":"25.50%"},{"v":31876.829579999998,"d":"31,877"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15207.937499999998,"d":"15,208"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":130000,"d":"130,000"},{"v":0.2536121506153846,"d":"25.36%"},{"v":32969.57958,"d":"32,970"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15974.437499999998,"d":"15,974"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7612.5,"d":"7,613"}}]
[{"v":135000,"d":"135,000"},{"v":0.2523135524444445,"d":"25.23%"},{"v":34062.329580000005,"d":"34,062"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16740.9375,"d":"16,741"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":140000,"d":"140,000"},{"v":0.2511077112857143,"d":"25.11%"},{"v":35155.079580000005,"d":"35,155"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17507.4375,"d":"17,507"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8662.5,"d":"8,663"}}]
[{"v":145000,"d":"145,000"},{"v":0.24998503158620694,"d":"25.00%"},{"v":36247.829580000005,"d":"36,248"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18273.9375,"d":"18,274"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.5,"d":"9,188"}}]
[{"v":150000,"d":"150,000"},{"v":0.24893719720000004,"d":"24.89%"},{"v":37340.579580000005,"d":"37,341"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19040.4375,"d":"19,040"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9712.5,"d":"9,713"}}]
[{"v":155000,"d":"155,000"},{"v":0.2479569650322581,"d":"24.80%"},{"v":38433.329580000005,"d":"38,433"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19806.9375,"d":"19,807"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10237.5,"d":"10,238"}}]
[{"v":160000,"d":"160,000"},{"v":0.24703799737500004,"d":"24.70%"},{"v":39526.079580000005,"d":"39,526"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20573.4375,"d":"20,573"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10762.5,"d":"10,763"}}]
[{"v":165000,"d":"165,000"},{"v":0.24617472472727273,"d":"24.62%"},{"v":40618.82958,"d":"40,619"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21339.9375,"d":"21,340"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11287.5,"d":"11,288"}}]
[{"v":170000,"d":"170,000"},{"v":0.2440997622352941,"d":"24.41%"},{"v":41496.959579999995,"d":"41,497"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21891.817499999997,"d":"21,892"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":175000,"d":"175,000"},{"v":0.2389897690285714,"d":"23.90%"},{"v":41823.209579999995,"d":"41,823"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21891.817499999997,"d":"21,892"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":180000,"d":"180,000"},{"v":0.2341636643333333,"d":"23.42%"},{"v":42149.459579999995,"d":"42,149"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21891.817499999997,"d":"21,892"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":185000,"d":"185,000"},{"v":0.22959843016216214,"d":"22.96%"},{"v":42475.709579999995,"d":"42,476"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21891.817499999997,"d":"21,892"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":190000,"d":"190,000"},{"v":0.22527347147368418,"d":"22.53%"},{"v":42801.959579999995,"d":"42,802"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21891.817499999997,"d":"21,892"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":195000,"d":"195,000"},{"v":0.2211703055384615,"d":"22.12%"},{"v":43128.209579999995,"d":"43,128"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21891.817499999997,"d":"21,892"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":200000,"d":"200,000"},{"v":0.21727229789999997,"d":"21.73%"},{"v":43454.459579999995,"d":"43,454"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21891.817499999997,"d":"21,892"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2459.106,"d":"2,459"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1571.0220000000002,"d":"1,571"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.45030356,"d":"45.03%"}},{"$f":"SUM(D134:Q134)","v":{"v":9006.0712,"d":"9,006"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":1907.5000000000002,"d":"1,908"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.41007544,"d":"41.01%"},{"v":10251.886,"d":"10,252"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":2384.375,"d":"2,384"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.38325669333333334,"d":"38.33%"},{"v":11497.7008,"d":"11,498"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":2861.25,"d":"2,861"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.3641004457142857,"d":"36.41%"},{"v":12743.515599999999,"d":"12,744"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":3338.1250000000005,"d":"3,338"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.34973326000000005,"d":"34.97%"},{"v":13989.3304,"d":"13,989"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":3815.0000000000005,"d":"3,815"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.33855878222222224,"d":"33.86%"},{"v":15235.1452,"d":"15,235"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":4291.875000000001,"d":"4,292"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.3296192,"d":"32.96%"},{"v":16480.96,"d":"16,481"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":4768.75,"d":"4,769"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.3221794807272727,"d":"32.22%"},{"v":17719.87144,"d":"17,720"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":5245.625,"d":"5,246"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.3139286706666667,"d":"31.39%"},{"v":18835.720240000002,"d":"18,836"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":5778.99,"d":"5,779"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2142,"d":"2,142"}}]
[{"v":65000,"d":"65,000"},{"v":0.30622083138461537,"d":"30.62%"},{"v":19904.35404,"d":"19,904"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":6491.24,"d":"6,491"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2492,"d":"2,492"}}]
[{"v":70000,"d":"70,000"},{"v":0.29961411200000004,"d":"29.96%"},{"v":20972.98784,"d":"20,973"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":7203.49,"d":"7,203"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2842,"d":"2,842"}}]
[{"v":75000,"d":"75,000"},{"v":0.2938882885333334,"d":"29.39%"},{"v":22041.62164,"d":"22,042"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":7915.74,"d":"7,916"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3192,"d":"3,192"}}]
[{"v":80000,"d":"80,000"},{"v":0.288878193,"d":"28.89%"},{"v":23110.25544,"d":"23,110"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":8627.99,"d":"8,628"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3542,"d":"3,542"}}]
[{"v":85000,"d":"85,000"},{"v":0.28445752047058825,"d":"28.45%"},{"v":24178.88924,"d":"24,179"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":9340.24,"d":"9,340"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3892,"d":"3,892"}}]
[{"v":90000,"d":"90,000"},{"v":0.2805280337777778,"d":"28.05%"},{"v":25247.523040000004,"d":"25,248"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":10052.49,"d":"10,052"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4242,"d":"4,242"}}]
[{"v":95000,"d":"95,000"},{"v":0.2770121772631579,"d":"27.70%"},{"v":26316.156840000003,"d":"26,316"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":10764.74,"d":"10,765"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4592,"d":"4,592"}}]
[{"v":100000,"d":"100,000"},{"v":0.2737399064,"d":"27.37%"},{"v":27373.99064,"d":"27,374"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11476.99,"d":"11,477"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.27059514895238096,"d":"27.06%"},{"v":28412.49064,"d":"28,412"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12189.24,"d":"12,189"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.26773627854545456,"d":"26.77%"},{"v":29450.99064,"d":"29,451"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12901.49,"d":"12,901"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.26512600556521737,"d":"26.51%"},{"v":30489.49064,"d":"30,489"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13613.74,"d":"13,614"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.2629502553333333,"d":"26.30%"},{"v":31554.03064,"d":"31,554"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14352.029999999999,"d":"14,352"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6426,"d":"6,426"}}]
[{"v":125000,"d":"125,000"},{"v":0.26117424512,"d":"26.12%"},{"v":32646.78064,"d":"32,647"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15118.529999999999,"d":"15,119"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6951,"d":"6,951"}}]
[{"v":130000,"d":"130,000"},{"v":0.25953485107692303,"d":"25.95%"},{"v":33739.53064,"d":"33,740"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15885.029999999999,"d":"15,885"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7476,"d":"7,476"}}]
[{"v":135000,"d":"135,000"},{"v":0.2580168936296296,"d":"25.80%"},{"v":34832.28064,"d":"34,832"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16651.53,"d":"16,652"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8001,"d":"8,001"}}]
[{"v":140000,"d":"140,000"},{"v":0.2566073617142857,"d":"25.66%"},{"v":35925.030640000004,"d":"35,925"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17418.03,"d":"17,418"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8526,"d":"8,526"}}]
[{"v":145000,"d":"145,000"},{"v":0.25529503889655175,"d":"25.53%"},{"v":37017.780640000004,"d":"37,018"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18184.53,"d":"18,185"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9051,"d":"9,051"}}]
[{"v":150000,"d":"150,000"},{"v":0.2540702042666667,"d":"25.41%"},{"v":38110.530640000004,"d":"38,111"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18951.03,"d":"18,951"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9576,"d":"9,576"}}]
[{"v":155000,"d":"155,000"},{"v":0.25292439122580646,"d":"25.29%"},{"v":39203.280640000004,"d":"39,203"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":19717.53,"d":"19,718"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10101,"d":"10,101"}}]
[{"v":160000,"d":"160,000"},{"v":0.25185019150000004,"d":"25.19%"},{"v":40296.030640000004,"d":"40,296"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20484.03,"d":"20,484"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10626,"d":"10,626"}}]
[{"v":165000,"d":"165,000"},{"v":0.2508410947878788,"d":"25.08%"},{"v":41388.780640000004,"d":"41,389"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21250.53,"d":"21,251"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11151,"d":"11,151"}}]
[{"v":170000,"d":"170,000"},{"v":0.2498913567058824,"d":"24.99%"},{"v":42481.530640000004,"d":"42,482"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22017.03,"d":"22,017"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11676,"d":"11,676"}}]
[{"v":175000,"d":"175,000"},{"v":0.2467182893714286,"d":"24.67%"},{"v":43175.70064,"d":"43,176"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22384.949999999997,"d":"22,385"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":180000,"d":"180,000"},{"v":0.24167750355555556,"d":"24.17%"},{"v":43501.95064,"d":"43,502"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22384.949999999997,"d":"22,385"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":185000,"d":"185,000"},{"v":0.23690919264864865,"d":"23.69%"},{"v":43828.20064,"d":"43,828"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22384.949999999997,"d":"22,385"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":190000,"d":"190,000"},{"v":0.23239184547368422,"d":"23.24%"},{"v":44154.45064,"d":"44,154"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22384.949999999997,"d":"22,385"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":195000,"d":"195,000"},{"v":0.22810615712820514,"d":"22.81%"},{"v":44480.70064,"d":"44,481"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22384.949999999997,"d":"22,385"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":200000,"d":"200,000"},{"v":0.22403475320000002,"d":"22.40%"},{"v":44806.95064,"d":"44,807"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22384.949999999997,"d":"22,385"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2582.01,"d":"2,582"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1649.0520000000001,"d":"1,649"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]

{"sheet":"TMG 30","index":8,"n_rows":170,"n_cols":20,"rows_kept":170}
["TMG"]
["Fund 30"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.81,"d":"81%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.18999999999999995,"d":"19%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.4,"d":"40%"},{"$f":"1-S14","v":{"v":0.6,"d":"60%"}}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.39602182,"d":"39.60%"}},{"$f":"SUM(D17:Q17)","v":{"v":7920.4364000000005,"d":"7,920"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":1400.0000000000002,"d":"1,400"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,200,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.36122504799999994,"d":"36.12%"},{"v":9030.626199999999,"d":"9,031"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"+S18*$S$14+T18*$T$14","v":{"v":1750.0000000000002,"d":"1,750"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},250,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.3380272,"d":"33.80%"},{"v":10140.816,"d":"10,141"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":2100,"d":"2,100"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1200,"d":"1,200"},75,45,300,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.32145730857142857,"d":"32.15%"},{"v":11251.005799999999,"d":"11,251"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":2450.0000000000005,"d":"2,450"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},350,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.30902989000000003,"d":"30.90%"},{"v":12361.195600000001,"d":"12,361"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":2800.0000000000005,"d":"2,800"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1600,"d":"1,600"},100,60,400,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.29936412,"d":"29.94%"},{"v":13471.385400000001,"d":"13,471"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":3150.0000000000005,"d":"3,150"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},450,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.291631504,"d":"29.16%"},{"v":14581.5752,"d":"14,582"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":3500.0000000000005,"d":"3,500"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":2000,"d":"2,000"},125,75,500,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.28353396290909094,"d":"28.35%"},{"v":15594.367960000001,"d":"15,594"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":3854.2000000000007,"d":"3,854"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},550,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6742.750000000001,"d":"6,743"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1928.5000000000002,"d":"1,929"}}]
[{"v":60000,"d":"60,000"},{"v":0.275866696,"d":"27.59%"},{"v":16552.001760000003,"d":"16,552"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":4414.200000000001,"d":"4,414"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2400,"d":"2,400"},150,90,600,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7617.75,"d":"7,618"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2278.5000000000005,"d":"2,279"}}]
[{"v":65000,"d":"65,000"},{"v":0.26937900861538466,"d":"26.94%"},{"v":17509.635560000002,"d":"17,510"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":4974.200000000001,"d":"4,974"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},650,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8492.75,"d":"8,493"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2628.5000000000005,"d":"2,629"}}]
[{"v":70000,"d":"70,000"},{"v":0.26381813371428575,"d":"26.38%"},{"v":18467.269360000002,"d":"18,467"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":5534.200000000001,"d":"5,534"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2800,"d":"2,800"},175,105,700,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9367.75,"d":"9,368"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2978.5,"d":"2,979"}}]
[{"v":75000,"d":"75,000"},{"v":0.25899870880000003,"d":"25.90%"},{"v":19424.90316,"d":"19,425"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":6094.200000000001,"d":"6,094"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},750,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10242.75,"d":"10,243"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3328.5000000000005,"d":"3,329"}}]
[{"v":80000,"d":"80,000"},{"v":0.254781712,"d":"25.48%"},{"v":20382.53696,"d":"20,383"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":6654.200000000001,"d":"6,654"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":3200,"d":"3,200"},200,120,800,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11117.75,"d":"11,118"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3678.5000000000005,"d":"3,679"}}]
[{"v":85000,"d":"85,000"},{"v":0.2510608324705883,"d":"25.11%"},{"v":21340.170760000005,"d":"21,340"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":7214.200000000001,"d":"7,214"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},850,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11992.75,"d":"11,993"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4028.5,"d":"4,029"}}]
[{"v":90000,"d":"90,000"},{"v":0.24767338400000002,"d":"24.77%"},{"v":22290.604560000003,"d":"22,291"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":7774.200000000001,"d":"7,774"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3600,"d":"3,600"},225,135,900,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12867.75,"d":"12,868"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4378.500000000001,"d":"4,379"}}]
[{"v":95000,"d":"95,000"},{"v":0.2445288248421053,"d":"24.45%"},{"v":23230.238360000003,"d":"23,230"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":8334.2,"d":"8,334"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},950,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13742.75,"d":"13,743"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4728.500000000001,"d":"4,729"}}]
[{"v":100000,"d":"100,000"},{"v":0.24169872160000003,"d":"24.17%"},{"v":24169.872160000003,"d":"24,170"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":8894.2,"d":"8,894"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4000,"d":"4,000"},250,150,{"v":1000,"d":"1,000"},null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14617.75,"d":"14,618"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.23902259200000003,"d":"23.90%"},{"v":25097.372160000003,"d":"25,097"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":9454.2,"d":"9,454"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"},null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15492.75,"d":"15,493"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.23662792872727276,"d":"23.66%"},{"v":26029.072160000003,"d":"26,029"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10018.400000000001,"d":"10,018"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"},null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16367.75,"d":"16,368"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5785.500000000001,"d":"5,786"}}]
[{"v":115000,"d":"115,000"},{"v":0.2353180187826087,"d":"23.53%"},{"v":27061.57216,"d":"27,062"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10683.4,"d":"10,683"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"},null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17242.75,"d":"17,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6310.5,"d":"6,311"}}]
[{"v":120000,"d":"120,000"},{"v":0.23411726800000002,"d":"23.41%"},{"v":28094.072160000003,"d":"28,094"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11348.400000000001,"d":"11,348"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,{"v":1200,"d":"1,200"},null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18117.75,"d":"18,118"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6835.5,"d":"6,836"}}]
[{"v":125000,"d":"125,000"},{"v":0.23301257728000002,"d":"23.30%"},{"v":29126.572160000003,"d":"29,127"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12013.400000000001,"d":"12,013"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"},null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18992.75,"d":"18,993"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7360.5,"d":"7,361"}}]
[{"v":130000,"d":"130,000"},{"v":0.23199286276923078,"d":"23.20%"},{"v":30159.072160000003,"d":"30,159"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12678.400000000001,"d":"12,678"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"},null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19867.75,"d":"19,868"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7885.5,"d":"7,886"}}]
[{"v":135000,"d":"135,000"},{"v":0.2310486826666667,"d":"23.10%"},{"v":31191.572160000003,"d":"31,192"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13343.400000000001,"d":"13,343"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"},null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20742.75,"d":"20,743"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8410.5,"d":"8,411"}}]
[{"v":140000,"d":"140,000"},{"v":0.23017194400000002,"d":"23.02%"},{"v":32224.072160000003,"d":"32,224"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14008.400000000001,"d":"14,008"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"},null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21617.75,"d":"21,618"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8935.5,"d":"8,936"}}]
[{"v":145000,"d":"145,000"},{"v":0.22935567006896554,"d":"22.94%"},{"v":33256.57216,"d":"33,257"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14673.400000000001,"d":"14,673"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"},null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22492.75,"d":"22,493"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9460.5,"d":"9,461"}}]
[{"v":150000,"d":"150,000"},{"v":0.2285938144,"d":"22.86%"},{"v":34289.07216,"d":"34,289"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15338.400000000001,"d":"15,338"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"},null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23367.75,"d":"23,368"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9985.5,"d":"9,986"}}]
[{"v":155000,"d":"155,000"},{"v":0.22788111070967745,"d":"22.79%"},{"v":35321.57216,"d":"35,322"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16003.400000000001,"d":"16,003"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"},null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24242.75,"d":"24,243"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":10510.5,"d":"10,511"}}]
[{"v":160000,"d":"160,000"},{"v":0.22721295100000002,"d":"22.72%"},{"v":36354.07216,"d":"36,354"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16668.4,"d":"16,668"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"},null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25117.75,"d":"25,118"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11035.5,"d":"11,036"}}]
[{"v":165000,"d":"165,000"},{"v":0.2233368615757576,"d":"22.33%"},{"v":36850.582160000005,"d":"36,851"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"},null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":170000,"d":"170,000"},{"v":0.21892989505882357,"d":"21.89%"},{"v":37218.082160000005,"d":"37,218"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"},null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":175000,"d":"175,000"},{"v":0.21477475520000003,"d":"21.48%"},{"v":37585.582160000005,"d":"37,586"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"},null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":180000,"d":"180,000"},{"v":0.21085045644444447,"d":"21.09%"},{"v":37953.082160000005,"d":"37,953"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"},null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":185000,"d":"185,000"},{"v":0.20713828194594597,"d":"20.71%"},{"v":38320.582160000005,"d":"38,321"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"},null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":190000,"d":"190,000"},{"v":0.2036214850526316,"d":"20.36%"},{"v":38688.082160000005,"d":"38,688"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"},null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":195000,"d":"195,000"},{"v":0.20028503671794876,"d":"20.03%"},{"v":39055.582160000005,"d":"39,056"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"},null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":200000,"d":"200,000"},{"v":0.19711541080000003,"d":"19.71%"},{"v":39423.082160000005,"d":"39,423"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16797.41,"d":"16,797"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2229.876,"d":"2,230"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1423.0512,"d":"1,423"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":8000,"d":"8,000"},500,300,{"v":2000,"d":"2,000"},null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.39414058,"d":"39.41%"}},{"$f":"SUM(D56:Q56)","v":{"v":7882.811600000001,"d":"7,883"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":1400.0000000000002,"d":"1,400"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.358070056,"d":"35.81%"},{"v":8951.751400000001,"d":"8,952"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":1750.0000000000002,"d":"1,750"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.33402304000000005,"d":"33.40%"},{"v":10020.691200000001,"d":"10,021"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":2100,"d":"2,100"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.31684660000000003,"d":"31.68%"},{"v":11089.631000000001,"d":"11,090"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":2450.0000000000005,"d":"2,450"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.30396427000000004,"d":"30.40%"},{"v":12158.570800000001,"d":"12,159"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":2800.0000000000005,"d":"2,800"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.29394468,"d":"29.39%"},{"v":13227.510600000001,"d":"13,228"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":3150.0000000000005,"d":"3,150"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.285929008,"d":"28.59%"},{"v":14296.4504,"d":"14,296"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":3500.0000000000005,"d":"3,500"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.27815741309090913,"d":"27.82%"},{"v":15298.657720000001,"d":"15,299"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":3850.0000000000005,"d":"3,850"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.270400692,"d":"27.04%"},{"v":16224.04152,"d":"16,224"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":4359.6,"d":"4,360"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2233,"d":"2,233"}}]
[{"v":65000,"d":"65,000"},{"v":0.2636988510769231,"d":"26.37%"},{"v":17140.425320000002,"d":"17,140"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":4919.6,"d":"4,920"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2583.0000000000005,"d":"2,583"}}]
[{"v":70000,"d":"70,000"},{"v":0.257954416,"d":"25.80%"},{"v":18056.80912,"d":"18,057"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":5479.6,"d":"5,480"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2933.0000000000005,"d":"2,933"}}]
[{"v":75000,"d":"75,000"},{"v":0.2529759056,"d":"25.30%"},{"v":18973.19292,"d":"18,973"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":6039.6,"d":"6,040"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3283.0000000000005,"d":"3,283"}}]
[{"v":80000,"d":"80,000"},{"v":0.24861970900000002,"d":"24.86%"},{"v":19889.57672,"d":"19,890"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":6599.6,"d":"6,600"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3633.0000000000005,"d":"3,633"}}]
[{"v":85000,"d":"85,000"},{"v":0.24477600611764708,"d":"24.48%"},{"v":20805.96052,"d":"20,806"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":7159.6,"d":"7,160"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3983.0000000000005,"d":"3,983"}}]
[{"v":90000,"d":"90,000"},{"v":0.24135938133333334,"d":"24.14%"},{"v":21722.34432,"d":"21,722"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":7719.6,"d":"7,720"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4333,"d":"4,333"}}]
[{"v":95000,"d":"95,000"},{"v":0.23814703284210528,"d":"23.81%"},{"v":22623.96812,"d":"22,624"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":8279.6,"d":"8,280"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4683.000000000001,"d":"4,683"}}]
[{"v":100000,"d":"100,000"},{"v":0.2352235192,"d":"23.52%"},{"v":23522.35192,"d":"23,522"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":8839.6,"d":"8,840"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.23246287542857144,"d":"23.25%"},{"v":24408.60192,"d":"24,409"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":9399.6,"d":"9,400"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.22995319927272728,"d":"23.00%"},{"v":25294.85192,"d":"25,295"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":9959.6,"d":"9,960"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.2281365384347826,"d":"22.81%"},{"v":26235.70192,"d":"26,236"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":10574.2,"d":"10,574"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6174,"d":"6,174"}}]
[{"v":120000,"d":"120,000"},{"v":0.226891266,"d":"22.69%"},{"v":27226.95192,"d":"27,227"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11239.2,"d":"11,239"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6699,"d":"6,699"}}]
[{"v":125000,"d":"125,000"},{"v":0.22574561535999998,"d":"22.57%"},{"v":28218.20192,"d":"28,218"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11904.2,"d":"11,904"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7224,"d":"7,224"}}]
[{"v":130000,"d":"130,000"},{"v":0.2246880916923077,"d":"22.47%"},{"v":29209.45192,"d":"29,209"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12569.2,"d":"12,569"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7749,"d":"7,749"}}]
[{"v":135000,"d":"135,000"},{"v":0.2237089031111111,"d":"22.37%"},{"v":30200.70192,"d":"30,201"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13234.2,"d":"13,234"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8274,"d":"8,274"}}]
[{"v":140000,"d":"140,000"},{"v":0.22279965657142856,"d":"22.28%"},{"v":31191.95192,"d":"31,192"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13899.2,"d":"13,899"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8799,"d":"8,799"}}]
[{"v":145000,"d":"145,000"},{"v":0.22195311668965517,"d":"22.20%"},{"v":32183.20192,"d":"32,183"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14564.2,"d":"14,564"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9324,"d":"9,324"}}]
[{"v":150000,"d":"150,000"},{"v":0.2211630128,"d":"22.12%"},{"v":33174.45192,"d":"33,174"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15229.2,"d":"15,229"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9849,"d":"9,849"}}]
[{"v":155000,"d":"155,000"},{"v":0.2204238833548387,"d":"22.04%"},{"v":34165.70192,"d":"34,166"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15894.2,"d":"15,894"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10374,"d":"10,374"}}]
[{"v":160000,"d":"160,000"},{"v":0.2197309495,"d":"21.97%"},{"v":35156.95192,"d":"35,157"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16559.2,"d":"16,559"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10899,"d":"10,899"}}]
[{"v":165000,"d":"165,000"},{"v":0.21891879951515153,"d":"21.89%"},{"v":36121.60192,"d":"36,122"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":170000,"d":"170,000"},{"v":0.21439912894117646,"d":"21.44%"},{"v":36447.85192,"d":"36,448"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":175000,"d":"175,000"},{"v":0.21013772525714286,"d":"21.01%"},{"v":36774.10192,"d":"36,774"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":180000,"d":"180,000"},{"v":0.20611306622222222,"d":"20.61%"},{"v":37100.35192,"d":"37,100"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":185000,"d":"185,000"},{"v":0.20230595632432433,"d":"20.23%"},{"v":37426.60192,"d":"37,427"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":190000,"d":"190,000"},{"v":0.19869922063157897,"d":"19.87%"},{"v":37752.85192,"d":"37,753"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":195000,"d":"195,000"},{"v":0.19527744574358974,"d":"19.53%"},{"v":38079.10192,"d":"38,079"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":200000,"d":"200,000"},{"v":0.1920267596,"d":"19.20%"},{"v":38405.35192,"d":"38,405"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17197.600000000002,"d":"17,198"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2307.2472000000002,"d":"2,307"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1473.0552000000002,"d":"1,473"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.40171570000000006,"d":"40.17%"}},{"$f":"SUM(D95:Q95)","v":{"v":8034.314000000001,"d":"8,034"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":1400.0000000000002,"d":"1,400"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.36413015200000004,"d":"36.41%"},{"v":9103.2538,"d":"9,103"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":1750.0000000000002,"d":"1,750"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.33907312,"d":"33.91%"},{"v":10172.1936,"d":"10,172"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":2100,"d":"2,100"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.3211752400000001,"d":"32.12%"},{"v":11241.133400000002,"d":"11,241"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":2450.0000000000005,"d":"2,450"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.30775183000000006,"d":"30.78%"},{"v":12310.073200000003,"d":"12,310"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":2800.0000000000005,"d":"2,800"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.29731140000000006,"d":"29.73%"},{"v":13379.013000000003,"d":"13,379"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":3150.0000000000005,"d":"3,150"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.288959056,"d":"28.90%"},{"v":14447.952800000001,"d":"14,448"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":3500.0000000000005,"d":"3,500"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.2814559032727273,"d":"28.15%"},{"v":15480.074680000002,"d":"15,480"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":3850.0000000000005,"d":"3,850"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.273586808,"d":"27.36%"},{"v":16415.20848,"d":"16,415"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":4305,"d":"4,305"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2187.5000000000005,"d":"2,188"}}]
[{"v":65000,"d":"65,000"},{"v":0.2666398812307693,"d":"26.66%"},{"v":17331.592280000004,"d":"17,332"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":4865,"d":"4,865"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2537.5,"d":"2,538"}}]
[{"v":70000,"d":"70,000"},{"v":0.26068537257142865,"d":"26.07%"},{"v":18247.976080000004,"d":"18,248"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":5425,"d":"5,425"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5000000000005,"d":"2,888"}}]
[{"v":75000,"d":"75,000"},{"v":0.25552479840000003,"d":"25.55%"},{"v":19164.359880000004,"d":"19,164"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":5985,"d":"5,985"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3237.5000000000005,"d":"3,238"}}]
[{"v":80000,"d":"80,000"},{"v":0.25100929600000005,"d":"25.10%"},{"v":20080.743680000003,"d":"20,081"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":6545,"d":"6,545"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3587.5000000000005,"d":"3,588"}}]
[{"v":85000,"d":"85,000"},{"v":0.24702502917647062,"d":"24.70%"},{"v":20997.127480000003,"d":"20,997"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":7105,"d":"7,105"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3937.5000000000005,"d":"3,938"}}]
[{"v":90000,"d":"90,000"},{"v":0.24348345866666668,"d":"24.35%"},{"v":21913.511280000002,"d":"21,914"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":7665,"d":"7,665"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4287.5,"d":"4,288"}}]
[{"v":95000,"d":"95,000"},{"v":0.24027300084210526,"d":"24.03%"},{"v":22825.93508,"d":"22,826"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":8225,"d":"8,225"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.500000000001,"d":"4,638"}}]
[{"v":100000,"d":"100,000"},{"v":0.23724318879999998,"d":"23.72%"},{"v":23724.31888,"d":"23,724"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":8785,"d":"8,785"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.23438637028571427,"d":"23.44%"},{"v":24610.56888,"d":"24,611"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":9345,"d":"9,345"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.23178926254545454,"d":"23.18%"},{"v":25496.81888,"d":"25,497"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":9905,"d":"9,905"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.22941799026086956,"d":"22.94%"},{"v":26383.06888,"d":"26,383"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":10465,"d":"10,465"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.22811932399999998,"d":"22.81%"},{"v":27374.31888,"d":"27,374"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11130,"d":"11,130"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6562.5,"d":"6,563"}}]
[{"v":125000,"d":"125,000"},{"v":0.22692455103999998,"d":"22.69%"},{"v":28365.56888,"d":"28,366"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11795,"d":"11,795"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":130000,"d":"130,000"},{"v":0.22582168369230768,"d":"22.58%"},{"v":29356.81888,"d":"29,357"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12460,"d":"12,460"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7612.5,"d":"7,613"}}]
[{"v":135000,"d":"135,000"},{"v":0.22480051022222222,"d":"22.48%"},{"v":30348.06888,"d":"30,348"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13125,"d":"13,125"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":140000,"d":"140,000"},{"v":0.2238522777142857,"d":"22.39%"},{"v":31339.31888,"d":"31,339"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13790,"d":"13,790"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8662.5,"d":"8,663"}}]
[{"v":145000,"d":"145,000"},{"v":0.22296944055172413,"d":"22.30%"},{"v":32330.56888,"d":"32,331"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14455,"d":"14,455"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.5,"d":"9,188"}}]
[{"v":150000,"d":"150,000"},{"v":0.2221454592,"d":"22.21%"},{"v":33321.81888,"d":"33,322"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15120,"d":"15,120"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9712.5,"d":"9,713"}}]
[{"v":155000,"d":"155,000"},{"v":0.22137463793548387,"d":"22.14%"},{"v":34313.06888,"d":"34,313"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15785,"d":"15,785"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10237.5,"d":"10,238"}}]
[{"v":160000,"d":"160,000"},{"v":0.220651993,"d":"22.07%"},{"v":35304.31888,"d":"35,304"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16450,"d":"16,450"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10762.5,"d":"10,763"}}]
[{"v":165000,"d":"165,000"},{"v":0.21997314472727272,"d":"22.00%"},{"v":36295.56888,"d":"36,296"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17115,"d":"17,115"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11287.5,"d":"11,288"}}]
[{"v":170000,"d":"170,000"},{"v":0.21823893458823532,"d":"21.82%"},{"v":37100.61888,"d":"37,101"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17593.8,"d":"17,594"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":175000,"d":"175,000"},{"v":0.21386782217142858,"d":"21.39%"},{"v":37426.86888,"d":"37,427"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17593.8,"d":"17,594"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":180000,"d":"180,000"},{"v":0.20973954933333333,"d":"20.97%"},{"v":37753.11888,"d":"37,753"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17593.8,"d":"17,594"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":185000,"d":"185,000"},{"v":0.2058344263783784,"d":"20.58%"},{"v":38079.36888,"d":"38,079"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17593.8,"d":"17,594"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":190000,"d":"190,000"},{"v":0.20213483621052633,"d":"20.21%"},{"v":38405.61888,"d":"38,406"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17593.8,"d":"17,594"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":195000,"d":"195,000"},{"v":0.19862496861538462,"d":"19.86%"},{"v":38731.86888,"d":"38,732"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17593.8,"d":"17,594"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":200000,"d":"200,000"},{"v":0.19529059440000002,"d":"19.53%"},{"v":39058.11888,"d":"39,058"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17593.8,"d":"17,594"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2400.0516000000002,"d":"2,400"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1531.7532000000003,"d":"1,532"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.41976832000000003,"d":"41.98%"}},{"$f":"SUM(D134:Q134)","v":{"v":8395.3664,"d":"8,395"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":1400.0000000000002,"d":"1,400"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.38057224799999995,"d":"38.06%"},{"v":9514.306199999999,"d":"9,514"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":1750.0000000000002,"d":"1,750"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.3544415333333333,"d":"35.44%"},{"v":10633.246,"d":"10,633"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":2100,"d":"2,100"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.3357767371428571,"d":"33.58%"},{"v":11752.1858,"d":"11,752"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":2450.0000000000005,"d":"2,450"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.32177814000000005,"d":"32.18%"},{"v":12871.125600000001,"d":"12,871"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":2800.0000000000005,"d":"2,800"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.3108903422222222,"d":"31.09%"},{"v":13990.065400000001,"d":"13,990"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":3150.0000000000005,"d":"3,150"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.302180104,"d":"30.22%"},{"v":15109.0052,"d":"15,109"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":3500.0000000000005,"d":"3,500"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.29492802981818184,"d":"29.49%"},{"v":16221.04164,"d":"16,221"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":3850.0000000000005,"d":"3,850"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.2867320906666667,"d":"28.67%"},{"v":17203.925440000003,"d":"17,204"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":4250.400000000001,"d":"4,250"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2142,"d":"2,142"}}]
[{"v":65000,"d":"65,000"},{"v":0.27877398830769234,"d":"27.88%"},{"v":18120.309240000002,"d":"18,120"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":4810.400000000001,"d":"4,810"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2492,"d":"2,492"}}]
[{"v":70000,"d":"70,000"},{"v":0.27195275771428573,"d":"27.20%"},{"v":19036.693040000002,"d":"19,037"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":5370.400000000001,"d":"5,370"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2842,"d":"2,842"}}]
[{"v":75000,"d":"75,000"},{"v":0.26604102453333334,"d":"26.60%"},{"v":19953.07684,"d":"19,953"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":5930.4,"d":"5,930"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3192,"d":"3,192"}}]
[{"v":80000,"d":"80,000"},{"v":0.260868258,"d":"26.09%"},{"v":20869.46064,"d":"20,869"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":6490.4,"d":"6,490"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3542,"d":"3,542"}}]
[{"v":85000,"d":"85,000"},{"v":0.2563040522352941,"d":"25.63%"},{"v":21785.84444,"d":"21,786"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":7050.4,"d":"7,050"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3892,"d":"3,892"}}]
[{"v":90000,"d":"90,000"},{"v":0.25224698044444444,"d":"25.22%"},{"v":22702.22824,"d":"22,702"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":7610.400000000001,"d":"7,610"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4242,"d":"4,242"}}]
[{"v":95000,"d":"95,000"},{"v":0.24861696884210527,"d":"24.86%"},{"v":23618.61204,"d":"23,619"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":8170.400000000001,"d":"8,170"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4592,"d":"4,592"}}]
[{"v":100000,"d":"100,000"},{"v":0.24524195840000002,"d":"24.52%"},{"v":24524.19584,"d":"24,524"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":8730.400000000001,"d":"8,730"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.2420042460952381,"d":"24.20%"},{"v":25410.44584,"d":"25,410"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":9290.400000000001,"d":"9,290"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.23906087127272727,"d":"23.91%"},{"v":26296.69584,"d":"26,297"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":9850.400000000001,"d":"9,850"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.23637344208695651,"d":"23.64%"},{"v":27182.94584,"d":"27,183"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":10410.400000000001,"d":"10,410"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.2343299653333333,"d":"23.43%"},{"v":28119.595839999998,"d":"28,120"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11020.800000000001,"d":"11,021"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6426,"d":"6,426"}}]
[{"v":125000,"d":"125,000"},{"v":0.23288676671999997,"d":"23.29%"},{"v":29110.845839999998,"d":"29,111"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11685.8,"d":"11,686"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6951,"d":"6,951"}}]
[{"v":130000,"d":"130,000"},{"v":0.23155458338461538,"d":"23.16%"},{"v":30102.095839999998,"d":"30,102"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12350.8,"d":"12,351"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7476,"d":"7,476"}}]
[{"v":135000,"d":"135,000"},{"v":0.23032108029629628,"d":"23.03%"},{"v":31093.345839999998,"d":"31,093"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13015.8,"d":"13,016"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8001,"d":"8,001"}}]
[{"v":140000,"d":"140,000"},{"v":0.22917568457142856,"d":"22.92%"},{"v":32084.595839999998,"d":"32,085"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13680.8,"d":"13,681"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8526,"d":"8,526"}}]
[{"v":145000,"d":"145,000"},{"v":0.22810928165517239,"d":"22.81%"},{"v":33075.845839999994,"d":"33,076"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14345.8,"d":"14,346"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9051,"d":"9,051"}}]
[{"v":150000,"d":"150,000"},{"v":0.22711397226666663,"d":"22.71%"},{"v":34067.095839999994,"d":"34,067"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15010.8,"d":"15,011"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9576,"d":"9,576"}}]
[{"v":155000,"d":"155,000"},{"v":0.22618287638709678,"d":"22.62%"},{"v":35058.34584,"d":"35,058"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15675.8,"d":"15,676"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10101,"d":"10,101"}}]
[{"v":160000,"d":"160,000"},{"v":0.22530997400000002,"d":"22.53%"},{"v":36049.59584,"d":"36,050"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16340.8,"d":"16,341"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10626,"d":"10,626"}}]
[{"v":165000,"d":"165,000"},{"v":0.2244899747878788,"d":"22.45%"},{"v":37040.84584,"d":"37,041"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17005.8,"d":"17,006"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11151,"d":"11,151"}}]
[{"v":170000,"d":"170,000"},{"v":0.2237182108235294,"d":"22.37%"},{"v":38032.09584,"d":"38,032"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17670.8,"d":"17,671"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11676,"d":"11,676"}}]
[{"v":175000,"d":"175,000"},{"v":0.22101454765714285,"d":"22.10%"},{"v":38677.54584,"d":"38,678"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17990,"d":"17,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":180000,"d":"180,000"},{"v":0.21668775466666665,"d":"21.67%"},{"v":39003.79584,"d":"39,004"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17990,"d":"17,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":185000,"d":"185,000"},{"v":0.21259484237837836,"d":"21.26%"},{"v":39330.04584,"d":"39,330"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17990,"d":"17,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":190000,"d":"190,000"},{"v":0.2087173465263158,"d":"20.87%"},{"v":39656.29584,"d":"39,656"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17990,"d":"17,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":195000,"d":"195,000"},{"v":0.2050386966153846,"d":"20.50%"},{"v":39982.54584,"d":"39,983"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17990,"d":"17,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":200000,"d":"200,000"},{"v":0.2015439792,"d":"20.15%"},{"v":40308.79584,"d":"40,309"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17990,"d":"17,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2520.018,"d":"2,520"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1607.8392000000001,"d":"1,608"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]

{"sheet":"UF1 20 & 45","index":9,"n_rows":170,"n_cols":17,"rows_kept":170}
["Staff Unifor Unit 1 (UF1)"]
["Fund 20 & 45"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.77,"d":"77%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.22999999999999998,"d":"23%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.0756,"d":"7.56%"},{"v":0.1056,"d":"10.56%"},{"$f":"+'Global Assumptions'!$C$16","v":{"v":199795,"d":"199,795"}},{"v":1.55,"d":"155%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.0756,"d":"7.56%"},{"v":0.1056,"d":"10.56%"},{"$f":"+'Global Assumptions'!$D$16","v":{"v":204500,"d":"204,500"}},{"v":1.75,"d":"175%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"$f":"0.08*1423/(1423+817)+0.07*817/(1423+817)","v":{"v":0.07635267857142858,"d":"7.64%"}},{"$f":"0.11*1423/(1423+817)+0.1*817/(1423+817)","v":{"v":0.10635267857142858,"d":"10.64%"}},{"$f":"+'Global Assumptions'!$E$16","v":{"v":209200,"d":"209,200"}},{"v":1.75,"d":"175%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"$f":"0.08*1423/(1423+817)+0.07*817/(1423+817)","v":{"v":0.07635267857142858,"d":"7.64%"}},{"$f":"0.11*1423/(1423+817)+0.1*817/(1423+817)","v":{"v":0.10635267857142858,"d":"10.64%"}},{"$f":"+'Global Assumptions'!$F$16","v":{"v":213900,"d":"213,900"}},{"v":1.75,"d":"175%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.44228557999999996,"d":"44.23%"}},{"$f":"SUM(D17:Q17)","v":{"v":8845.711599999999,"d":"8,846"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2343.6,"d":"2,344"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":73},{"$f":"+$A17*N$10","v":800},50,30,200]
[{"v":25000,"d":"25,000"},{"v":0.40767205599999995,"d":"40.77%"},{"v":10191.801399999998,"d":"10,192"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2929.5,"d":"2,930"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},250]
[{"v":30000,"d":"30,000"},{"v":0.38459637333333335,"d":"38.46%"},{"v":11537.8912,"d":"11,538"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3515.4,"d":"3,515"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1200,"d":"1,200"},75,45,300]
[{"v":35000,"d":"35,000"},{"v":0.3681137428571428,"d":"36.81%"},{"v":12883.981,"d":"12,884"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4101.3,"d":"4,101"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},350]
[{"v":40000,"d":"40,000"},{"v":0.35575177,"d":"35.58%"},{"v":14230.070800000001,"d":"14,230"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4687.2,"d":"4,687"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1600,"d":"1,600"},100,60,400]
[{"v":45000,"d":"45,000"},{"v":0.3461369022222222,"d":"34.61%"},{"v":15576.1606,"d":"15,576"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5273.1,"d":"5,273"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},450]
[{"v":50000,"d":"50,000"},{"v":0.338445008,"d":"33.84%"},{"v":16922.2504,"d":"16,922"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5859,"d":"5,859"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":2000,"d":"2,000"},125,75,500]
[{"v":55000,"d":"55,000"},{"v":0.3303889665454545,"d":"33.04%"},{"v":18171.39316,"d":"18,171"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6449.55,"d":"6,450"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},550]
[{"v":60000,"d":"60,000"},{"v":0.32312378266666675,"d":"32.31%"},{"v":19387.426960000004,"d":"19,387"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7267.95,"d":"7,268"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2400,"d":"2,400"},150,90,600]
[{"v":65000,"d":"65,000"},{"v":0.31697631938461535,"d":"31.70%"},{"v":20603.460759999998,"d":"20,603"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8086.35,"d":"8,086"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},650]
[{"v":70000,"d":"70,000"},{"v":0.3117070651428571,"d":"31.17%"},{"v":21819.49456,"d":"21,819"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8904.75,"d":"8,905"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2800,"d":"2,800"},175,105,700]
[{"v":75000,"d":"75,000"},{"v":0.30714037813333334,"d":"30.71%"},{"v":23035.52836,"d":"23,036"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9723.15,"d":"9,723"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},750]
[{"v":80000,"d":"80,000"},{"v":0.303144527,"d":"30.31%"},{"v":24251.56216,"d":"24,252"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10541.550000000001,"d":"10,542"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":3200,"d":"3,200"},200,120,800]
[{"v":85000,"d":"85,000"},{"v":0.29961877600000003,"d":"29.96%"},{"v":25467.595960000002,"d":"25,468"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11359.95,"d":"11,360"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},850]
[{"v":90000,"d":"90,000"},{"v":0.29640477511111113,"d":"29.64%"},{"v":26676.429760000003,"d":"26,676"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12178.35,"d":"12,178"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3600,"d":"3,600"},225,135,900]
[{"v":95000,"d":"95,000"},{"v":0.29341540589473686,"d":"29.34%"},{"v":27874.46356,"d":"27,874"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12996.75,"d":"12,997"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},950]
[{"v":100000,"d":"100,000"},{"v":0.2907249736,"d":"29.07%"},{"v":29072.497359999998,"d":"29,072"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13815.15,"d":"13,815"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4000,"d":"4,000"},250,150,{"v":1000,"d":"1,000"}]
[{"v":105000,"d":"105,000"},{"v":0.28817521295238097,"d":"28.82%"},{"v":30258.39736,"d":"30,258"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14633.550000000001,"d":"14,634"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"}]
[{"v":110000,"d":"110,000"},{"v":0.28585724872727275,"d":"28.59%"},{"v":31444.29736,"d":"31,444"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15451.95,"d":"15,452"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"}]
[{"v":115000,"d":"115,000"},{"v":0.2837408466086957,"d":"28.37%"},{"v":32630.197360000002,"d":"32,630"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16270.35,"d":"16,270"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"}]
[{"v":120000,"d":"120,000"},{"v":0.28180081133333335,"d":"28.18%"},{"v":33816.09736,"d":"33,816"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17088.75,"d":"17,089"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,{"v":1200,"d":"1,200"}]
[{"v":125000,"d":"125,000"},{"v":0.28001597888,"d":"28.00%"},{"v":35001.99736,"d":"35,002"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17907.15,"d":"17,907"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"}]
[{"v":130000,"d":"130,000"},{"v":0.27836844123076926,"d":"27.84%"},{"v":36187.89736,"d":"36,188"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18725.55,"d":"18,726"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"}]
[{"v":135000,"d":"135,000"},{"v":0.2768429434074074,"d":"27.68%"},{"v":37373.79736,"d":"37,374"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19543.95,"d":"19,544"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"}]
[{"v":140000,"d":"140,000"},{"v":0.2754264097142858,"d":"27.54%"},{"v":38559.697360000006,"d":"38,560"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20362.350000000002,"d":"20,362"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"}]
[{"v":145000,"d":"145,000"},{"v":0.274107568,"d":"27.41%"},{"v":39745.59736,"d":"39,746"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21180.75,"d":"21,181"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"}]
[{"v":150000,"d":"150,000"},{"v":0.2728766490666667,"d":"27.29%"},{"v":40931.49736,"d":"40,931"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21999.15,"d":"21,999"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"}]
[{"v":155000,"d":"155,000"},{"v":0.2717251442580645,"d":"27.17%"},{"v":42117.397359999995,"d":"42,117"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22817.55,"d":"22,818"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"}]
[{"v":160000,"d":"160,000"},{"v":0.2706456085,"d":"27.06%"},{"v":43303.297360000004,"d":"43,303"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23635.95,"d":"23,636"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"}]
[{"v":165000,"d":"165,000"},{"v":0.2696314991515152,"d":"26.96%"},{"v":44489.197360000006,"d":"44,489"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24454.350000000002,"d":"24,454"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"}]
[{"v":170000,"d":"170,000"},{"v":0.2686770432941176,"d":"26.87%"},{"v":45675.09736,"d":"45,675"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25272.75,"d":"25,273"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"}]
[{"v":175000,"d":"175,000"},{"v":0.2677771277714286,"d":"26.78%"},{"v":46860.99736,"d":"46,861"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":26091.15,"d":"26,091"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"}]
[{"v":180000,"d":"180,000"},{"v":0.26692720755555555,"d":"26.69%"},{"v":48046.89736,"d":"48,047"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":26909.55,"d":"26,910"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"}]
[{"v":185000,"d":"185,000"},{"v":0.26612322897297297,"d":"26.61%"},{"v":49232.797360000004,"d":"49,233"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":27727.95,"d":"27,728"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"}]
[{"v":190000,"d":"190,000"},{"v":0.2653615650526316,"d":"26.54%"},{"v":50418.697360000006,"d":"50,419"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":28546.350000000002,"d":"28,546"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"}]
[{"v":195000,"d":"195,000"},{"v":0.26463896082051286,"d":"26.46%"},{"v":51604.59736000001,"d":"51,605"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":29364.75,"d":"29,365"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"}]
[{"v":200000,"d":"200,000"},{"v":0.26378471480000004,"d":"26.38%"},{"v":52756.94296000001,"d":"52,757"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":30149.5956,"d":"30,150"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2175.0119999999997,"d":"2,175"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1386.5904,"d":"1,387"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":8000,"d":"8,000"},500,300,{"v":2000,"d":"2,000"}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.45536450000000006,"d":"45.54%"}},{"$f":"SUM(D56:Q56)","v":{"v":9107.29,"d":"9,107"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2646,"d":"2,646"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":73},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.419509192,"d":"41.95%"},{"v":10487.7298,"d":"10,488"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3307.5,"d":"3,308"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.3956056533333333,"d":"39.56%"},{"v":11868.1696,"d":"11,868"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3969,"d":"3,969"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.37853169714285717,"d":"37.85%"},{"v":13248.609400000001,"d":"13,249"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4630.5,"d":"4,631"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.36572623000000004,"d":"36.57%"},{"v":14629.049200000001,"d":"14,629"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5292,"d":"5,292"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.35576642222222227,"d":"35.58%"},{"v":16009.489000000001,"d":"16,009"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5953.5,"d":"5,954"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.347798576,"d":"34.78%"},{"v":17389.9288,"d":"17,390"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6615,"d":"6,615"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.34006611127272723,"d":"34.01%"},{"v":18703.63612,"d":"18,704"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7276.5,"d":"7,277"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.33300699866666666,"d":"33.30%"},{"v":19980.41992,"d":"19,980"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8137.5,"d":"8,138"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.327089288,"d":"32.71%"},{"v":21260.80372,"d":"21,261"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9061.5,"d":"9,062"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.3220169645714286,"d":"32.20%"},{"v":22541.18752,"d":"22,541"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9985.5,"d":"9,986"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.31762095093333337,"d":"31.76%"},{"v":23821.571320000003,"d":"23,822"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10909.5,"d":"10,910"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.313774439,"d":"31.38%"},{"v":25101.955120000002,"d":"25,102"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11833.5,"d":"11,834"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.31038045788235297,"d":"31.04%"},{"v":26382.338920000002,"d":"26,382"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12757.5,"d":"12,758"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.3073635857777778,"d":"30.74%"},{"v":27662.72272,"d":"27,663"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13681.5,"d":"13,682"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.3045089107368421,"d":"30.45%"},{"v":28928.34652,"d":"28,928"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14605.5,"d":"14,606"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.3019073032,"d":"30.19%"},{"v":30190.73032,"d":"30,191"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15529.5,"d":"15,530"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.2994379078095238,"d":"29.94%"},{"v":31440.98032,"d":"31,441"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16453.5,"d":"16,454"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.2971930029090909,"d":"29.72%"},{"v":32691.23032,"d":"32,691"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17377.5,"d":"17,378"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.2951433071304348,"d":"29.51%"},{"v":33941.48032,"d":"33,941"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18301.5,"d":"18,302"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.29326441933333336,"d":"29.33%"},{"v":35191.73032,"d":"35,192"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19225.5,"d":"19,226"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.29153584256000004,"d":"29.15%"},{"v":36441.98032,"d":"36,442"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20149.5,"d":"20,150"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.28994023323076923,"d":"28.99%"},{"v":37692.23032,"d":"37,692"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21073.5,"d":"21,074"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.2884628171851852,"d":"28.85%"},{"v":38942.48032,"d":"38,942"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21997.5,"d":"21,998"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.2870909308571429,"d":"28.71%"},{"v":40192.73032,"d":"40,193"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22921.5,"d":"22,922"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.2858136573793103,"d":"28.58%"},{"v":41442.980319999995,"d":"41,443"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23845.5,"d":"23,846"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.28462153546666663,"d":"28.46%"},{"v":42693.230319999995,"d":"42,693"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24769.5,"d":"24,770"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.2835063246451613,"d":"28.35%"},{"v":43943.48032,"d":"43,943"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25693.5,"d":"25,694"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.2824608145,"d":"28.25%"},{"v":45193.73032,"d":"45,194"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":26617.5,"d":"26,618"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.28147866860606063,"d":"28.15%"},{"v":46443.98032,"d":"46,444"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":27541.5,"d":"27,542"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.28055429600000004,"d":"28.06%"},{"v":47694.23032,"d":"47,694"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":28465.5,"d":"28,466"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.2796827446857143,"d":"27.97%"},{"v":48944.48032,"d":"48,944"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":29389.5,"d":"29,390"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.2788596128888889,"d":"27.89%"},{"v":50194.73032,"d":"50,195"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":30313.5,"d":"30,314"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.2780809747027027,"d":"27.81%"},{"v":51444.98032,"d":"51,445"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":31237.5,"d":"31,238"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.27734331747368424,"d":"27.73%"},{"v":52695.23032,"d":"52,695"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":32161.5,"d":"32,162"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.2766434888205128,"d":"27.66%"},{"v":53945.48032,"d":"53,945"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":33085.5,"d":"33,086"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.2759786516,"d":"27.60%"},{"v":55195.73032,"d":"55,196"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":34009.5,"d":"34,010"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2250.4824000000003,"d":"2,250"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1435.2984000000001,"d":"1,435"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.4640667275,"d":"46.41%"}},{"$f":"SUM(D95:Q95)","v":{"v":9281.33455,"d":"9,281"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2672.34375,"d":"2,672"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":73},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.42673441149999997,"d":"42.67%"},{"v":10668.3602875,"d":"10,668"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3340.4296875000005,"d":"3,340"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.40184620083333333,"d":"40.18%"},{"v":12055.386025,"d":"12,055"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4008.5156250000005,"d":"4,009"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.3840689075,"d":"38.41%"},{"v":13442.4117625,"d":"13,442"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4676.601562500001,"d":"4,677"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.3707359375,"d":"37.07%"},{"v":14829.4375,"d":"14,829"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5344.6875,"d":"5,345"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.36036584972222224,"d":"36.04%"},{"v":16216.4632375,"d":"16,216"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6012.773437500001,"d":"6,013"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.3520697795,"d":"35.21%"},{"v":17603.488975,"d":"17,603"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6680.859375000001,"d":"6,681"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.34461266895454545,"d":"34.46%"},{"v":18953.6967925,"d":"18,954"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7348.9453125,"d":"7,349"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.33721944216666666,"d":"33.72%"},{"v":20233.16653,"d":"20,233"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8148.281250000001,"d":"8,148"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.3310790195,"d":"33.11%"},{"v":21520.136267500002,"d":"21,520"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9078.867187500002,"d":"9,079"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.3258158000714286,"d":"32.58%"},{"v":22807.106005,"d":"22,807"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10009.453125,"d":"10,009"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.3212543432333334,"d":"32.13%"},{"v":24094.075742500005,"d":"24,094"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10940.0390625,"d":"10,940"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.3172630685000001,"d":"31.73%"},{"v":25381.045480000004,"d":"25,381"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11870.625,"d":"11,871"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.31374135550000004,"d":"31.37%"},{"v":26668.015217500004,"d":"26,668"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12801.210937500002,"d":"12,801"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.3106109439444445,"d":"31.06%"},{"v":27954.984955000004,"d":"27,955"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13731.796875000002,"d":"13,732"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.3077683651842106,"d":"30.78%"},{"v":29237.994692500004,"d":"29,238"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14662.3828125,"d":"14,662"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.30506964430000005,"d":"30.51%"},{"v":30506.964430000007,"d":"30,507"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15592.968750000004,"d":"15,593"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.302512384452381,"d":"30.25%"},{"v":31763.800367500004,"d":"31,764"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16523.5546875,"d":"16,524"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.3001876027727273,"d":"30.02%"},{"v":33020.63630500001,"d":"33,021"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17454.140625,"d":"17,454"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.2980649760217392,"d":"29.81%"},{"v":34277.47224250001,"d":"34,277"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18384.7265625,"d":"18,385"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.2961192348333334,"d":"29.61%"},{"v":35534.30818000001,"d":"35,534"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19315.3125,"d":"19,315"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.29432915294000006,"d":"29.43%"},{"v":36791.14411750001,"d":"36,791"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20245.8984375,"d":"20,246"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.2926767696538462,"d":"29.27%"},{"v":38047.98005500001,"d":"38,048"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21176.484375,"d":"21,176"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.29114678512962966,"d":"29.11%"},{"v":39304.81599250001,"d":"39,305"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22107.070312500004,"d":"22,107"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.2897260852142857,"d":"28.97%"},{"v":40561.65193,"d":"40,562"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23037.65625,"d":"23,038"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.2884033646034483,"d":"28.84%"},{"v":41818.4878675,"d":"41,818"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23968.2421875,"d":"23,968"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.28716882536666666,"d":"28.72%"},{"v":43075.323805,"d":"43,075"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24898.828125,"d":"24,899"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.28601393382258067,"d":"28.60%"},{"v":44332.1597425,"d":"44,332"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25829.4140625,"d":"25,829"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.284931223,"d":"28.49%"},{"v":45588.99568,"d":"45,589"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26760,"d":"26,760"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.2839141310151515,"d":"28.39%"},{"v":46845.8316175,"d":"46,846"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":27690.585937500004,"d":"27,691"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.2829568679705882,"d":"28.30%"},{"v":48102.667555,"d":"48,103"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":28621.171875000004,"d":"28,621"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.2820543056714286,"d":"28.21%"},{"v":49359.5034925,"d":"49,360"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":29551.7578125,"d":"29,552"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.2812018857222222,"d":"28.12%"},{"v":50616.33943,"d":"50,616"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":30482.343750000004,"d":"30,482"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.28039554252702703,"d":"28.04%"},{"v":51873.1753675,"d":"51,873"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":31412.9296875,"d":"31,413"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.27963163844736844,"d":"27.96%"},{"v":53130.011305,"d":"53,130"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":32343.515625,"d":"32,344"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.2789069089358974,"d":"27.89%"},{"v":54386.8472425,"d":"54,387"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33274.1015625,"d":"33,274"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.2782184159,"d":"27.82%"},{"v":55643.68318000001,"d":"55,644"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":34204.68750000001,"d":"34,205"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2340.9972000000002,"d":"2,341"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1492.4844,"d":"1,492"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.48187526750000004,"d":"48.19%"}},{"$f":"SUM(D134:Q134)","v":{"v":9637.505350000001,"d":"9,638"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2672.34375,"d":"2,672"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":73},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.44298124350000007,"d":"44.30%"},{"v":11074.531087500001,"d":"11,075"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3340.4296875000005,"d":"3,340"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.4170518941666667,"d":"41.71%"},{"v":12511.556825000001,"d":"12,512"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4008.5156250000005,"d":"4,009"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.39853093035714293,"d":"39.85%"},{"v":13948.582562500003,"d":"13,949"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4676.601562500001,"d":"4,677"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.3846402075,"d":"38.46%"},{"v":15385.6083,"d":"15,386"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5344.6875,"d":"5,345"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.37383631194444444,"d":"37.38%"},{"v":16822.6340375,"d":"16,823"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6012.773437500001,"d":"6,013"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.3651931955,"d":"36.52%"},{"v":18259.659775,"d":"18,260"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6680.859375000001,"d":"6,681"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.35799603913636363,"d":"35.80%"},{"v":19689.7821525,"d":"19,690"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7348.9453125,"d":"7,349"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.35005586483333334,"d":"35.01%"},{"v":21003.35189,"d":"21,003"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8080.031250000001,"d":"8,080"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.34292802503846154,"d":"34.29%"},{"v":22290.3216275,"d":"22,290"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9010.617187500002,"d":"9,011"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.33681844807142863,"d":"33.68%"},{"v":23577.291365000005,"d":"23,577"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9941.203125,"d":"9,941"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.3315234813666667,"d":"33.15%"},{"v":24864.261102500004,"d":"24,864"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10871.7890625,"d":"10,872"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.32689038550000005,"d":"32.69%"},{"v":26151.230840000004,"d":"26,151"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11802.375,"d":"11,802"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.3228023597352942,"d":"32.28%"},{"v":27438.200577500007,"d":"27,438"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12732.960937500002,"d":"12,733"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.31916855905555563,"d":"31.92%"},{"v":28725.170315000007,"d":"28,725"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13663.546875000002,"d":"13,664"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.31591726371052636,"d":"31.59%"},{"v":30012.140052500003,"d":"30,012"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14594.1328125,"d":"14,594"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.3128830979000001,"d":"31.29%"},{"v":31288.309790000007,"d":"31,288"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15524.718750000004,"d":"15,525"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.30995376883333337,"d":"31.00%"},{"v":32545.145727500003,"d":"32,545"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16455.3046875,"d":"16,455"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.3072907424090909,"d":"30.73%"},{"v":33801.981665,"d":"33,802"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17385.890625,"d":"17,386"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.3048592835000001,"d":"30.49%"},{"v":35058.81760250001,"d":"35,059"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18316.4765625,"d":"18,316"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.3026304461666667,"d":"30.26%"},{"v":36315.65354,"d":"36,316"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19247.0625,"d":"19,247"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.30057991582,"d":"30.06%"},{"v":37572.4894775,"d":"37,572"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20177.6484375,"d":"20,178"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.29868711857692315,"d":"29.87%"},{"v":38829.32541500001,"d":"38,829"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21108.234375,"d":"21,108"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.2969345285370371,"d":"29.69%"},{"v":40086.16135250001,"d":"40,086"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22038.820312500004,"d":"22,039"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.2953071235,"d":"29.53%"},{"v":41342.99729,"d":"41,343"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22969.40625,"d":"22,969"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.2937919532931034,"d":"29.38%"},{"v":42599.8332275,"d":"42,600"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23899.9921875,"d":"23,900"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.29237779443333334,"d":"29.24%"},{"v":43856.669165,"d":"43,857"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24830.578125,"d":"24,831"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.29105487162903226,"d":"29.11%"},{"v":45113.5051025,"d":"45,114"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25761.1640625,"d":"25,761"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.2898146315,"d":"28.98%"},{"v":46370.34104,"d":"46,370"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26691.75,"d":"26,692"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.2886495574393939,"d":"28.86%"},{"v":47627.1769775,"d":"47,627"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27622.335937500004,"d":"27,622"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.28755301714705883,"d":"28.76%"},{"v":48884.012915,"d":"48,884"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":28552.921875000004,"d":"28,553"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.2865191363,"d":"28.65%"},{"v":50140.8488525,"d":"50,141"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":29483.5078125,"d":"29,484"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.28554269327777776,"d":"28.55%"},{"v":51397.68479,"d":"51,398"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":30414.093750000004,"d":"30,414"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.28461903095945945,"d":"28.46%"},{"v":52654.5207275,"d":"52,655"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":31344.6796875,"d":"31,345"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.2837439824473684,"d":"28.37%"},{"v":53911.356665,"d":"53,911"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":32275.265625,"d":"32,275"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.2829138082179487,"d":"28.29%"},{"v":55168.1926025,"d":"55,168"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":33205.8515625,"d":"33,206"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.28212514270000005,"d":"28.21%"},{"v":56425.02854000001,"d":"56,425"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":34136.43750000001,"d":"34,136"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2458.0260000000003,"d":"2,458"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1566.6264,"d":"1,567"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]

{"sheet":"UF1 30","index":10,"n_rows":170,"n_cols":33,"rows_kept":170}
["Staff Unifor Unit 1 (UF1)"]
["Fund 30"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.75,"d":"75%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.25,"d":"25%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.0756,"d":"7.56%"},{"v":0.1056,"d":"10.56%"},{"$f":"+'Global Assumptions'!$C$16","v":{"v":199795,"d":"199,795"}},{"v":1.75,"d":"175%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.0756,"d":"7.56%"},{"v":0.1056,"d":"10.56%"},{"$f":"+'Global Assumptions'!$D$16","v":{"v":204500,"d":"204,500"}},{"v":1.75,"d":"175%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.0756,"d":"7.56%"},{"v":0.1056,"d":"10.56%"},{"$f":"+'Global Assumptions'!$E$16","v":{"v":209200,"d":"209,200"}},{"v":1.75,"d":"175%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.0756,"d":"7.56%"},{"v":0.1056,"d":"10.56%"},{"$f":"+'Global Assumptions'!$F$16","v":{"v":213900,"d":"213,900"}},{"v":1.75,"d":"175%"},{"$nulls":5},{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,null,"CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.45512246000000006,"d":"45.51%"}},{"$f":"SUM(D17:Q17)","v":{"v":9102.449200000001,"d":"9,102"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2646,"d":"2,646"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":73},{"$f":"+$A17*N$10","v":800},50,30,200,null,null,{"$f":"+D17-'UF1 20 & 45'!D17:D17","v":0},{"$f":"+E17-'UF1 20 & 45'!E17:E17","v":0},{"$f":"+F17-'UF1 20 & 45'!F17:F17","v":0},{"$f":"+G17-'UF1 20 & 45'!G17:G17","v":0},{"$f":"+H17-'UF1 20 & 45'!H17:H17","v":{"v":302.4000000000001,"d":"302"}},{"$f":"+I17-'UF1 20 & 45'!I17:I17","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J17-'UF1 20 & 45'!J17:J17","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K17-'UF1 20 & 45'!K17:K17","v":0},{"$f":"+L17-'UF1 20 & 45'!L17:L17","v":0},{"$f":"+M17-'UF1 20 & 45'!M17:M17","v":0},{"$f":"+N17-'UF1 20 & 45'!N17:N17","v":0},{"$f":"+O17-'UF1 20 & 45'!O17:O17","v":0},{"$f":"+P17-'UF1 20 & 45'!P17:P17","v":0},{"$f":"+Q17-'UF1 20 & 45'!Q17:Q17","v":0}]
[{"v":25000,"d":"25,000"},{"v":0.42096555999999996,"d":"42.10%"},{"v":10524.139,"d":"10,524"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3307.5,"d":"3,308"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},250,null,null,{"$f":"+D18-'UF1 20 & 45'!D18:D18","v":0},{"$f":"+E18-'UF1 20 & 45'!E18:E18","v":0},{"$f":"+F18-'UF1 20 & 45'!F18:F18","v":0},{"$f":"+G18-'UF1 20 & 45'!G18:G18","v":0},{"$f":"+H18-'UF1 20 & 45'!H18:H18","v":378},{"$f":"+I18-'UF1 20 & 45'!I18:I18","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J18-'UF1 20 & 45'!J18:J18","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K18-'UF1 20 & 45'!K18:K18","v":0},{"$f":"+L18-'UF1 20 & 45'!L18:L18","v":0},{"$f":"+M18-'UF1 20 & 45'!M18:M18","v":0},{"$f":"+N18-'UF1 20 & 45'!N18:N18","v":0},{"$f":"+O18-'UF1 20 & 45'!O18:O18","v":0},{"$f":"+P18-'UF1 20 & 45'!P18:P18","v":0},{"$f":"+Q18-'UF1 20 & 45'!Q18:Q18","v":0}]
[{"v":30000,"d":"30,000"},{"v":0.3981942933333334,"d":"39.82%"},{"v":11945.828800000001,"d":"11,946"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3969,"d":"3,969"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1200,"d":"1,200"},75,45,300,null,null,{"$f":"+D19-'UF1 20 & 45'!D19:D19","v":0},{"$f":"+E19-'UF1 20 & 45'!E19:E19","v":0},{"$f":"+F19-'UF1 20 & 45'!F19:F19","v":0},{"$f":"+G19-'UF1 20 & 45'!G19:G19","v":0},{"$f":"+H19-'UF1 20 & 45'!H19:H19","v":{"v":453.5999999999999,"d":"454"}},{"$f":"+I19-'UF1 20 & 45'!I19:I19","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J19-'UF1 20 & 45'!J19:J19","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K19-'UF1 20 & 45'!K19:K19","v":0},{"$f":"+L19-'UF1 20 & 45'!L19:L19","v":0},{"$f":"+M19-'UF1 20 & 45'!M19:M19","v":0},{"$f":"+N19-'UF1 20 & 45'!N19:N19","v":0},{"$f":"+O19-'UF1 20 & 45'!O19:O19","v":0},{"$f":"+P19-'UF1 20 & 45'!P19:P19","v":0},{"$f":"+Q19-'UF1 20 & 45'!Q19:Q19","v":0}]
[{"v":35000,"d":"35,000"},{"v":0.3819291028571428,"d":"38.19%"},{"v":13367.5186,"d":"13,368"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4630.5,"d":"4,631"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},350,null,null,{"$f":"+D20-'UF1 20 & 45'!D20:D20","v":0},{"$f":"+E20-'UF1 20 & 45'!E20:E20","v":0},{"$f":"+F20-'UF1 20 & 45'!F20:F20","v":0},{"$f":"+G20-'UF1 20 & 45'!G20:G20","v":0},{"$f":"+H20-'UF1 20 & 45'!H20:H20","v":{"v":529.1999999999998,"d":"529"}},{"$f":"+I20-'UF1 20 & 45'!I20:I20","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J20-'UF1 20 & 45'!J20:J20","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K20-'UF1 20 & 45'!K20:K20","v":0},{"$f":"+L20-'UF1 20 & 45'!L20:L20","v":0},{"$f":"+M20-'UF1 20 & 45'!M20:M20","v":0},{"$f":"+N20-'UF1 20 & 45'!N20:N20","v":0},{"$f":"+O20-'UF1 20 & 45'!O20:O20","v":0},{"$f":"+P20-'UF1 20 & 45'!P20:P20","v":0},{"$f":"+Q20-'UF1 20 & 45'!Q20:Q20","v":0}]
[{"v":40000,"d":"40,000"},{"v":0.36973021000000006,"d":"36.97%"},{"v":14789.208400000001,"d":"14,789"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5292,"d":"5,292"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1600,"d":"1,600"},100,60,400,null,null,{"$f":"+D21-'UF1 20 & 45'!D21:D21","v":0},{"$f":"+E21-'UF1 20 & 45'!E21:E21","v":0},{"$f":"+F21-'UF1 20 & 45'!F21:F21","v":0},{"$f":"+G21-'UF1 20 & 45'!G21:G21","v":0},{"$f":"+H21-'UF1 20 & 45'!H21:H21","v":{"v":604.8000000000002,"d":"605"}},{"$f":"+I21-'UF1 20 & 45'!I21:I21","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J21-'UF1 20 & 45'!J21:J21","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K21-'UF1 20 & 45'!K21:K21","v":0},{"$f":"+L21-'UF1 20 & 45'!L21:L21","v":0},{"$f":"+M21-'UF1 20 & 45'!M21:M21","v":0},{"$f":"+N21-'UF1 20 & 45'!N21:N21","v":0},{"$f":"+O21-'UF1 20 & 45'!O21:O21","v":0},{"$f":"+P21-'UF1 20 & 45'!P21:P21","v":0},{"$f":"+Q21-'UF1 20 & 45'!Q21:Q21","v":0}]
[{"v":45000,"d":"45,000"},{"v":0.36024218222222226,"d":"36.02%"},{"v":16210.898200000001,"d":"16,211"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5953.5,"d":"5,954"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},450,null,null,{"$f":"+D22-'UF1 20 & 45'!D22:D22","v":0},{"$f":"+E22-'UF1 20 & 45'!E22:E22","v":0},{"$f":"+F22-'UF1 20 & 45'!F22:F22","v":0},{"$f":"+G22-'UF1 20 & 45'!G22:G22","v":0},{"$f":"+H22-'UF1 20 & 45'!H22:H22","v":{"v":680.3999999999996,"d":"680"}},{"$f":"+I22-'UF1 20 & 45'!I22:I22","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J22-'UF1 20 & 45'!J22:J22","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K22-'UF1 20 & 45'!K22:K22","v":0},{"$f":"+L22-'UF1 20 & 45'!L22:L22","v":0},{"$f":"+M22-'UF1 20 & 45'!M22:M22","v":0},{"$f":"+N22-'UF1 20 & 45'!N22:N22","v":0},{"$f":"+O22-'UF1 20 & 45'!O22:O22","v":0},{"$f":"+P22-'UF1 20 & 45'!P22:P22","v":0},{"$f":"+Q22-'UF1 20 & 45'!Q22:Q22","v":0}]
[{"v":50000,"d":"50,000"},{"v":0.35265176,"d":"35.27%"},{"v":17632.588,"d":"17,633"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6615,"d":"6,615"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":2000,"d":"2,000"},125,75,500,null,null,{"$f":"+D23-'UF1 20 & 45'!D23:D23","v":0},{"$f":"+E23-'UF1 20 & 45'!E23:E23","v":0},{"$f":"+F23-'UF1 20 & 45'!F23:F23","v":0},{"$f":"+G23-'UF1 20 & 45'!G23:G23","v":0},{"$f":"+H23-'UF1 20 & 45'!H23:H23","v":756},{"$f":"+I23-'UF1 20 & 45'!I23:I23","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J23-'UF1 20 & 45'!J23:J23","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K23-'UF1 20 & 45'!K23:K23","v":0},{"$f":"+L23-'UF1 20 & 45'!L23:L23","v":0},{"$f":"+M23-'UF1 20 & 45'!M23:M23","v":0},{"$f":"+N23-'UF1 20 & 45'!N23:N23","v":0},{"$f":"+O23-'UF1 20 & 45'!O23:O23","v":0},{"$f":"+P23-'UF1 20 & 45'!P23:P23","v":0},{"$f":"+Q23-'UF1 20 & 45'!Q23:Q23","v":0}]
[{"v":55000,"d":"55,000"},{"v":0.34468965018181824,"d":"34.47%"},{"v":18957.930760000003,"d":"18,958"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7281.75,"d":"7,282"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},550,null,null,{"$f":"+D24-'UF1 20 & 45'!D24:D24","v":0},{"$f":"+E24-'UF1 20 & 45'!E24:E24","v":0},{"$f":"+F24-'UF1 20 & 45'!F24:F24","v":0},{"$f":"+G24-'UF1 20 & 45'!G24:G24","v":0},{"$f":"+H24-'UF1 20 & 45'!H24:H24","v":{"v":832.1999999999998,"d":"832"}},{"$f":"+I24-'UF1 20 & 45'!I24:I24","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J24-'UF1 20 & 45'!J24:J24","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K24-'UF1 20 & 45'!K24:K24","v":0},{"$f":"+L24-'UF1 20 & 45'!L24:L24","v":0},{"$f":"+M24-'UF1 20 & 45'!M24:M24","v":0},{"$f":"+N24-'UF1 20 & 45'!N24:N24","v":0},{"$f":"+O24-'UF1 20 & 45'!O24:O24","v":0},{"$f":"+P24-'UF1 20 & 45'!P24:P24","v":0},{"$f":"+Q24-'UF1 20 & 45'!Q24:Q24","v":0}]
[{"v":60000,"d":"60,000"},{"v":0.3379927426666666,"d":"33.80%"},{"v":20279.56456,"d":"20,280"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8205.75,"d":"8,206"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2400,"d":"2,400"},150,90,600,null,null,{"$f":"+D25-'UF1 20 & 45'!D25:D25","v":0},{"$f":"+E25-'UF1 20 & 45'!E25:E25","v":0},{"$f":"+F25-'UF1 20 & 45'!F25:F25","v":0},{"$f":"+G25-'UF1 20 & 45'!G25:G25","v":0},{"$f":"+H25-'UF1 20 & 45'!H25:H25","v":{"v":937.8000000000002,"d":"938"}},{"$f":"+I25-'UF1 20 & 45'!I25:I25","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J25-'UF1 20 & 45'!J25:J25","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K25-'UF1 20 & 45'!K25:K25","v":0},{"$f":"+L25-'UF1 20 & 45'!L25:L25","v":0},{"$f":"+M25-'UF1 20 & 45'!M25:M25","v":0},{"$f":"+N25-'UF1 20 & 45'!N25:N25","v":0},{"$f":"+O25-'UF1 20 & 45'!O25:O25","v":0},{"$f":"+P25-'UF1 20 & 45'!P25:P25","v":0},{"$f":"+Q25-'UF1 20 & 45'!Q25:Q25","v":0}]
[{"v":65000,"d":"65,000"},{"v":0.33232612861538463,"d":"33.23%"},{"v":21601.198360000002,"d":"21,601"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9129.75,"d":"9,130"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},650,null,null,{"$f":"+D26-'UF1 20 & 45'!D26:D26","v":0},{"$f":"+E26-'UF1 20 & 45'!E26:E26","v":0},{"$f":"+F26-'UF1 20 & 45'!F26:F26","v":0},{"$f":"+G26-'UF1 20 & 45'!G26:G26","v":0},{"$f":"+H26-'UF1 20 & 45'!H26:H26","v":{"v":1043.3999999999996,"d":"1,043"}},{"$f":"+I26-'UF1 20 & 45'!I26:I26","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J26-'UF1 20 & 45'!J26:J26","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K26-'UF1 20 & 45'!K26:K26","v":0},{"$f":"+L26-'UF1 20 & 45'!L26:L26","v":0},{"$f":"+M26-'UF1 20 & 45'!M26:M26","v":0},{"$f":"+N26-'UF1 20 & 45'!N26:N26","v":0},{"$f":"+O26-'UF1 20 & 45'!O26:O26","v":0},{"$f":"+P26-'UF1 20 & 45'!P26:P26","v":0},{"$f":"+Q26-'UF1 20 & 45'!Q26:Q26","v":0}]
[{"v":70000,"d":"70,000"},{"v":0.3274690308571429,"d":"32.75%"},{"v":22922.832160000005,"d":"22,923"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10053.75,"d":"10,054"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2800,"d":"2,800"},175,105,700,null,null,{"$f":"+D27-'UF1 20 & 45'!D27:D27","v":0},{"$f":"+E27-'UF1 20 & 45'!E27:E27","v":0},{"$f":"+F27-'UF1 20 & 45'!F27:F27","v":0},{"$f":"+G27-'UF1 20 & 45'!G27:G27","v":0},{"$f":"+H27-'UF1 20 & 45'!H27:H27","v":{"v":1149,"d":"1,149"}},{"$f":"+I27-'UF1 20 & 45'!I27:I27","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J27-'UF1 20 & 45'!J27:J27","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K27-'UF1 20 & 45'!K27:K27","v":0},{"$f":"+L27-'UF1 20 & 45'!L27:L27","v":0},{"$f":"+M27-'UF1 20 & 45'!M27:M27","v":0},{"$f":"+N27-'UF1 20 & 45'!N27:N27","v":0},{"$f":"+O27-'UF1 20 & 45'!O27:O27","v":0},{"$f":"+P27-'UF1 20 & 45'!P27:P27","v":0},{"$f":"+Q27-'UF1 20 & 45'!Q27:Q27","v":0}]
[{"v":75000,"d":"75,000"},{"v":0.3232595461333334,"d":"32.33%"},{"v":24244.465960000005,"d":"24,244"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10977.75,"d":"10,978"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},750,null,null,{"$f":"+D28-'UF1 20 & 45'!D28:D28","v":0},{"$f":"+E28-'UF1 20 & 45'!E28:E28","v":0},{"$f":"+F28-'UF1 20 & 45'!F28:F28","v":0},{"$f":"+G28-'UF1 20 & 45'!G28:G28","v":0},{"$f":"+H28-'UF1 20 & 45'!H28:H28","v":{"v":1254.6000000000004,"d":"1,255"}},{"$f":"+I28-'UF1 20 & 45'!I28:I28","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J28-'UF1 20 & 45'!J28:J28","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K28-'UF1 20 & 45'!K28:K28","v":0},{"$f":"+L28-'UF1 20 & 45'!L28:L28","v":0},{"$f":"+M28-'UF1 20 & 45'!M28:M28","v":0},{"$f":"+N28-'UF1 20 & 45'!N28:N28","v":0},{"$f":"+O28-'UF1 20 & 45'!O28:O28","v":0},{"$f":"+P28-'UF1 20 & 45'!P28:P28","v":0},{"$f":"+Q28-'UF1 20 & 45'!Q28:Q28","v":0}]
[{"v":80000,"d":"80,000"},{"v":0.31957624700000004,"d":"31.96%"},{"v":25566.099760000005,"d":"25,566"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11901.75,"d":"11,902"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":3200,"d":"3,200"},200,120,800,null,null,{"$f":"+D29-'UF1 20 & 45'!D29:D29","v":0},{"$f":"+E29-'UF1 20 & 45'!E29:E29","v":0},{"$f":"+F29-'UF1 20 & 45'!F29:F29","v":0},{"$f":"+G29-'UF1 20 & 45'!G29:G29","v":0},{"$f":"+H29-'UF1 20 & 45'!H29:H29","v":{"v":1360.199999999999,"d":"1,360"}},{"$f":"+I29-'UF1 20 & 45'!I29:I29","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J29-'UF1 20 & 45'!J29:J29","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K29-'UF1 20 & 45'!K29:K29","v":0},{"$f":"+L29-'UF1 20 & 45'!L29:L29","v":0},{"$f":"+M29-'UF1 20 & 45'!M29:M29","v":0},{"$f":"+N29-'UF1 20 & 45'!N29:N29","v":0},{"$f":"+O29-'UF1 20 & 45'!O29:O29","v":0},{"$f":"+P29-'UF1 20 & 45'!P29:P29","v":0},{"$f":"+Q29-'UF1 20 & 45'!Q29:Q29","v":0}]
[{"v":85000,"d":"85,000"},{"v":0.31632627717647066,"d":"31.63%"},{"v":26887.733560000004,"d":"26,888"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12825.75,"d":"12,826"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},850,null,null,{"$f":"+D30-'UF1 20 & 45'!D30:D30","v":0},{"$f":"+E30-'UF1 20 & 45'!E30:E30","v":0},{"$f":"+F30-'UF1 20 & 45'!F30:F30","v":0},{"$f":"+G30-'UF1 20 & 45'!G30:G30","v":0},{"$f":"+H30-'UF1 20 & 45'!H30:H30","v":{"v":1465.7999999999993,"d":"1,466"}},{"$f":"+I30-'UF1 20 & 45'!I30:I30","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J30-'UF1 20 & 45'!J30:J30","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K30-'UF1 20 & 45'!K30:K30","v":0},{"$f":"+L30-'UF1 20 & 45'!L30:L30","v":0},{"$f":"+M30-'UF1 20 & 45'!M30:M30","v":0},{"$f":"+N30-'UF1 20 & 45'!N30:N30","v":0},{"$f":"+O30-'UF1 20 & 45'!O30:O30","v":0},{"$f":"+P30-'UF1 20 & 45'!P30:P30","v":0},{"$f":"+Q30-'UF1 20 & 45'!Q30:Q30","v":0}]
[{"v":90000,"d":"90,000"},{"v":0.3133574151111111,"d":"31.34%"},{"v":28202.16736,"d":"28,202"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13749.75,"d":"13,750"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3600,"d":"3,600"},225,135,900,null,null,{"$f":"+D31-'UF1 20 & 45'!D31:D31","v":0},{"$f":"+E31-'UF1 20 & 45'!E31:E31","v":0},{"$f":"+F31-'UF1 20 & 45'!F31:F31","v":0},{"$f":"+G31-'UF1 20 & 45'!G31:G31","v":0},{"$f":"+H31-'UF1 20 & 45'!H31:H31","v":{"v":1571.3999999999996,"d":"1,571"}},{"$f":"+I31-'UF1 20 & 45'!I31:I31","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J31-'UF1 20 & 45'!J31:J31","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K31-'UF1 20 & 45'!K31:K31","v":0},{"$f":"+L31-'UF1 20 & 45'!L31:L31","v":0},{"$f":"+M31-'UF1 20 & 45'!M31:M31","v":0},{"$f":"+N31-'UF1 20 & 45'!N31:N31","v":0},{"$f":"+O31-'UF1 20 & 45'!O31:O31","v":0},{"$f":"+P31-'UF1 20 & 45'!P31:P31","v":0},{"$f":"+Q31-'UF1 20 & 45'!Q31:Q31","v":0}]
[{"v":95000,"d":"95,000"},{"v":0.3105873806315789,"d":"31.06%"},{"v":29505.80116,"d":"29,506"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14673.75,"d":"14,674"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},950,null,null,{"$f":"+D32-'UF1 20 & 45'!D32:D32","v":0},{"$f":"+E32-'UF1 20 & 45'!E32:E32","v":0},{"$f":"+F32-'UF1 20 & 45'!F32:F32","v":0},{"$f":"+G32-'UF1 20 & 45'!G32:G32","v":0},{"$f":"+H32-'UF1 20 & 45'!H32:H32","v":{"v":1677,"d":"1,677"}},{"$f":"+I32-'UF1 20 & 45'!I32:I32","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J32-'UF1 20 & 45'!J32:J32","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K32-'UF1 20 & 45'!K32:K32","v":0},{"$f":"+L32-'UF1 20 & 45'!L32:L32","v":0},{"$f":"+M32-'UF1 20 & 45'!M32:M32","v":0},{"$f":"+N32-'UF1 20 & 45'!N32:N32","v":0},{"$f":"+O32-'UF1 20 & 45'!O32:O32","v":0},{"$f":"+P32-'UF1 20 & 45'!P32:P32","v":0},{"$f":"+Q32-'UF1 20 & 45'!Q32:Q32","v":0}]
[{"v":100000,"d":"100,000"},{"v":0.3080943496,"d":"30.81%"},{"v":30809.43496,"d":"30,809"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15597.75,"d":"15,598"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4000,"d":"4,000"},250,150,{"v":1000,"d":"1,000"},null,null,{"$f":"+D33-'UF1 20 & 45'!D33:D33","v":0},{"$f":"+E33-'UF1 20 & 45'!E33:E33","v":0},{"$f":"+F33-'UF1 20 & 45'!F33:F33","v":0},{"$f":"+G33-'UF1 20 & 45'!G33:G33","v":0},{"$f":"+H33-'UF1 20 & 45'!H33:H33","v":{"v":1782.6000000000004,"d":"1,783"}},{"$f":"+I33-'UF1 20 & 45'!I33:I33","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J33-'UF1 20 & 45'!J33:J33","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K33-'UF1 20 & 45'!K33:K33","v":0},{"$f":"+L33-'UF1 20 & 45'!L33:L33","v":0},{"$f":"+M33-'UF1 20 & 45'!M33:M33","v":0},{"$f":"+N33-'UF1 20 & 45'!N33:N33","v":0},{"$f":"+O33-'UF1 20 & 45'!O33:O33","v":0},{"$f":"+P33-'UF1 20 & 45'!P33:P33","v":0},{"$f":"+Q33-'UF1 20 & 45'!Q33:Q33","v":0}]
[{"v":105000,"d":"105,000"},{"v":0.3057231900952381,"d":"30.57%"},{"v":32100.93496,"d":"32,101"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16521.75,"d":"16,522"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"},null,null,{"$f":"+D34-'UF1 20 & 45'!D34:D34","v":0},{"$f":"+E34-'UF1 20 & 45'!E34:E34","v":0},{"$f":"+F34-'UF1 20 & 45'!F34:F34","v":0},{"$f":"+G34-'UF1 20 & 45'!G34:G34","v":0},{"$f":"+H34-'UF1 20 & 45'!H34:H34","v":{"v":1888.199999999999,"d":"1,888"}},{"$f":"+I34-'UF1 20 & 45'!I34:I34","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J34-'UF1 20 & 45'!J34:J34","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K34-'UF1 20 & 45'!K34:K34","v":0},{"$f":"+L34-'UF1 20 & 45'!L34:L34","v":0},{"$f":"+M34-'UF1 20 & 45'!M34:M34","v":0},{"$f":"+N34-'UF1 20 & 45'!N34:N34","v":0},{"$f":"+O34-'UF1 20 & 45'!O34:O34","v":0},{"$f":"+P34-'UF1 20 & 45'!P34:P34","v":0},{"$f":"+Q34-'UF1 20 & 45'!Q34:Q34","v":0}]
[{"v":110000,"d":"110,000"},{"v":0.3035675905454545,"d":"30.36%"},{"v":33392.43496,"d":"33,392"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17445.75,"d":"17,446"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"},null,null,{"$f":"+D35-'UF1 20 & 45'!D35:D35","v":0},{"$f":"+E35-'UF1 20 & 45'!E35:E35","v":0},{"$f":"+F35-'UF1 20 & 45'!F35:F35","v":0},{"$f":"+G35-'UF1 20 & 45'!G35:G35","v":0},{"$f":"+H35-'UF1 20 & 45'!H35:H35","v":{"v":1993.7999999999993,"d":"1,994"}},{"$f":"+I35-'UF1 20 & 45'!I35:I35","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J35-'UF1 20 & 45'!J35:J35","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K35-'UF1 20 & 45'!K35:K35","v":0},{"$f":"+L35-'UF1 20 & 45'!L35:L35","v":0},{"$f":"+M35-'UF1 20 & 45'!M35:M35","v":0},{"$f":"+N35-'UF1 20 & 45'!N35:N35","v":0},{"$f":"+O35-'UF1 20 & 45'!O35:O35","v":0},{"$f":"+P35-'UF1 20 & 45'!P35:P35","v":0},{"$f":"+Q35-'UF1 20 & 45'!Q35:Q35","v":0}]
[{"v":115000,"d":"115,000"},{"v":0.3015994344347826,"d":"30.16%"},{"v":34683.93496,"d":"34,684"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18369.75,"d":"18,370"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"},null,null,{"$f":"+D36-'UF1 20 & 45'!D36:D36","v":0},{"$f":"+E36-'UF1 20 & 45'!E36:E36","v":0},{"$f":"+F36-'UF1 20 & 45'!F36:F36","v":0},{"$f":"+G36-'UF1 20 & 45'!G36:G36","v":0},{"$f":"+H36-'UF1 20 & 45'!H36:H36","v":{"v":2099.3999999999996,"d":"2,099"}},{"$f":"+I36-'UF1 20 & 45'!I36:I36","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J36-'UF1 20 & 45'!J36:J36","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K36-'UF1 20 & 45'!K36:K36","v":0},{"$f":"+L36-'UF1 20 & 45'!L36:L36","v":0},{"$f":"+M36-'UF1 20 & 45'!M36:M36","v":0},{"$f":"+N36-'UF1 20 & 45'!N36:N36","v":0},{"$f":"+O36-'UF1 20 & 45'!O36:O36","v":0},{"$f":"+P36-'UF1 20 & 45'!P36:P36","v":0},{"$f":"+Q36-'UF1 20 & 45'!Q36:Q36","v":0}]
[{"v":120000,"d":"120,000"},{"v":0.2997952913333333,"d":"29.98%"},{"v":35975.43496,"d":"35,975"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19293.75,"d":"19,294"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,{"v":1200,"d":"1,200"},null,null,{"$f":"+D37-'UF1 20 & 45'!D37:D37","v":0},{"$f":"+E37-'UF1 20 & 45'!E37:E37","v":0},{"$f":"+F37-'UF1 20 & 45'!F37:F37","v":0},{"$f":"+G37-'UF1 20 & 45'!G37:G37","v":0},{"$f":"+H37-'UF1 20 & 45'!H37:H37","v":{"v":2205,"d":"2,205"}},{"$f":"+I37-'UF1 20 & 45'!I37:I37","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J37-'UF1 20 & 45'!J37:J37","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K37-'UF1 20 & 45'!K37:K37","v":0},{"$f":"+L37-'UF1 20 & 45'!L37:L37","v":0},{"$f":"+M37-'UF1 20 & 45'!M37:M37","v":0},{"$f":"+N37-'UF1 20 & 45'!N37:N37","v":0},{"$f":"+O37-'UF1 20 & 45'!O37:O37","v":0},{"$f":"+P37-'UF1 20 & 45'!P37:P37","v":0},{"$f":"+Q37-'UF1 20 & 45'!Q37:Q37","v":0}]
[{"v":125000,"d":"125,000"},{"v":0.29813547968,"d":"29.81%"},{"v":37266.93496,"d":"37,267"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20217.75,"d":"20,218"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"},null,null,{"$f":"+D38-'UF1 20 & 45'!D38:D38","v":0},{"$f":"+E38-'UF1 20 & 45'!E38:E38","v":0},{"$f":"+F38-'UF1 20 & 45'!F38:F38","v":0},{"$f":"+G38-'UF1 20 & 45'!G38:G38","v":0},{"$f":"+H38-'UF1 20 & 45'!H38:H38","v":{"v":2310.5999999999985,"d":"2,311"}},{"$f":"+I38-'UF1 20 & 45'!I38:I38","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J38-'UF1 20 & 45'!J38:J38","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K38-'UF1 20 & 45'!K38:K38","v":0},{"$f":"+L38-'UF1 20 & 45'!L38:L38","v":0},{"$f":"+M38-'UF1 20 & 45'!M38:M38","v":0},{"$f":"+N38-'UF1 20 & 45'!N38:N38","v":0},{"$f":"+O38-'UF1 20 & 45'!O38:O38","v":0},{"$f":"+P38-'UF1 20 & 45'!P38:P38","v":0},{"$f":"+Q38-'UF1 20 & 45'!Q38:Q38","v":0}]
[{"v":130000,"d":"130,000"},{"v":0.29660334584615383,"d":"29.66%"},{"v":38558.43496,"d":"38,558"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21141.75,"d":"21,142"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"},null,null,{"$f":"+D39-'UF1 20 & 45'!D39:D39","v":0},{"$f":"+E39-'UF1 20 & 45'!E39:E39","v":0},{"$f":"+F39-'UF1 20 & 45'!F39:F39","v":0},{"$f":"+G39-'UF1 20 & 45'!G39:G39","v":0},{"$f":"+H39-'UF1 20 & 45'!H39:H39","v":{"v":2416.2000000000007,"d":"2,416"}},{"$f":"+I39-'UF1 20 & 45'!I39:I39","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J39-'UF1 20 & 45'!J39:J39","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K39-'UF1 20 & 45'!K39:K39","v":0},{"$f":"+L39-'UF1 20 & 45'!L39:L39","v":0},{"$f":"+M39-'UF1 20 & 45'!M39:M39","v":0},{"$f":"+N39-'UF1 20 & 45'!N39:N39","v":0},{"$f":"+O39-'UF1 20 & 45'!O39:O39","v":0},{"$f":"+P39-'UF1 20 & 45'!P39:P39","v":0},{"$f":"+Q39-'UF1 20 & 45'!Q39:Q39","v":0}]
[{"v":135000,"d":"135,000"},{"v":0.2951847034074074,"d":"29.52%"},{"v":39849.93496,"d":"39,850"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22065.75,"d":"22,066"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"},null,null,{"$f":"+D40-'UF1 20 & 45'!D40:D40","v":0},{"$f":"+E40-'UF1 20 & 45'!E40:E40","v":0},{"$f":"+F40-'UF1 20 & 45'!F40:F40","v":0},{"$f":"+G40-'UF1 20 & 45'!G40:G40","v":0},{"$f":"+H40-'UF1 20 & 45'!H40:H40","v":{"v":2521.7999999999993,"d":"2,522"}},{"$f":"+I40-'UF1 20 & 45'!I40:I40","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J40-'UF1 20 & 45'!J40:J40","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K40-'UF1 20 & 45'!K40:K40","v":0},{"$f":"+L40-'UF1 20 & 45'!L40:L40","v":0},{"$f":"+M40-'UF1 20 & 45'!M40:M40","v":0},{"$f":"+N40-'UF1 20 & 45'!N40:N40","v":0},{"$f":"+O40-'UF1 20 & 45'!O40:O40","v":0},{"$f":"+P40-'UF1 20 & 45'!P40:P40","v":0},{"$f":"+Q40-'UF1 20 & 45'!Q40:Q40","v":0}]
[{"v":140000,"d":"140,000"},{"v":0.2938673925714286,"d":"29.39%"},{"v":41141.43496,"d":"41,141"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22989.75,"d":"22,990"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"},null,null,{"$f":"+D41-'UF1 20 & 45'!D41:D41","v":0},{"$f":"+E41-'UF1 20 & 45'!E41:E41","v":0},{"$f":"+F41-'UF1 20 & 45'!F41:F41","v":0},{"$f":"+G41-'UF1 20 & 45'!G41:G41","v":0},{"$f":"+H41-'UF1 20 & 45'!H41:H41","v":{"v":2627.399999999998,"d":"2,627"}},{"$f":"+I41-'UF1 20 & 45'!I41:I41","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J41-'UF1 20 & 45'!J41:J41","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K41-'UF1 20 & 45'!K41:K41","v":0},{"$f":"+L41-'UF1 20 & 45'!L41:L41","v":0},{"$f":"+M41-'UF1 20 & 45'!M41:M41","v":0},{"$f":"+N41-'UF1 20 & 45'!N41:N41","v":0},{"$f":"+O41-'UF1 20 & 45'!O41:O41","v":0},{"$f":"+P41-'UF1 20 & 45'!P41:P41","v":0},{"$f":"+Q41-'UF1 20 & 45'!Q41:Q41","v":0}]
[{"v":145000,"d":"145,000"},{"v":0.2926409307586207,"d":"29.26%"},{"v":42432.93496,"d":"42,433"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23913.75,"d":"23,914"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"},null,null,{"$f":"+D42-'UF1 20 & 45'!D42:D42","v":0},{"$f":"+E42-'UF1 20 & 45'!E42:E42","v":0},{"$f":"+F42-'UF1 20 & 45'!F42:F42","v":0},{"$f":"+G42-'UF1 20 & 45'!G42:G42","v":0},{"$f":"+H42-'UF1 20 & 45'!H42:H42","v":{"v":2733,"d":"2,733"}},{"$f":"+I42-'UF1 20 & 45'!I42:I42","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J42-'UF1 20 & 45'!J42:J42","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K42-'UF1 20 & 45'!K42:K42","v":0},{"$f":"+L42-'UF1 20 & 45'!L42:L42","v":0},{"$f":"+M42-'UF1 20 & 45'!M42:M42","v":0},{"$f":"+N42-'UF1 20 & 45'!N42:N42","v":0},{"$f":"+O42-'UF1 20 & 45'!O42:O42","v":0},{"$f":"+P42-'UF1 20 & 45'!P42:P42","v":0},{"$f":"+Q42-'UF1 20 & 45'!Q42:Q42","v":0}]
[{"v":150000,"d":"150,000"},{"v":0.29149623306666667,"d":"29.15%"},{"v":43724.43496,"d":"43,724"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24837.75,"d":"24,838"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"},null,null,{"$f":"+D43-'UF1 20 & 45'!D43:D43","v":0},{"$f":"+E43-'UF1 20 & 45'!E43:E43","v":0},{"$f":"+F43-'UF1 20 & 45'!F43:F43","v":0},{"$f":"+G43-'UF1 20 & 45'!G43:G43","v":0},{"$f":"+H43-'UF1 20 & 45'!H43:H43","v":{"v":2838.5999999999985,"d":"2,839"}},{"$f":"+I43-'UF1 20 & 45'!I43:I43","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J43-'UF1 20 & 45'!J43:J43","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K43-'UF1 20 & 45'!K43:K43","v":0},{"$f":"+L43-'UF1 20 & 45'!L43:L43","v":0},{"$f":"+M43-'UF1 20 & 45'!M43:M43","v":0},{"$f":"+N43-'UF1 20 & 45'!N43:N43","v":0},{"$f":"+O43-'UF1 20 & 45'!O43:O43","v":0},{"$f":"+P43-'UF1 20 & 45'!P43:P43","v":0},{"$f":"+Q43-'UF1 20 & 45'!Q43:Q43","v":0}]
[{"v":155000,"d":"155,000"},{"v":0.2904253868387097,"d":"29.04%"},{"v":45015.934960000006,"d":"45,016"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25761.75,"d":"25,762"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"},null,null,{"$f":"+D44-'UF1 20 & 45'!D44:D44","v":0},{"$f":"+E44-'UF1 20 & 45'!E44:E44","v":0},{"$f":"+F44-'UF1 20 & 45'!F44:F44","v":0},{"$f":"+G44-'UF1 20 & 45'!G44:G44","v":0},{"$f":"+H44-'UF1 20 & 45'!H44:H44","v":{"v":2944.2000000000007,"d":"2,944"}},{"$f":"+I44-'UF1 20 & 45'!I44:I44","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J44-'UF1 20 & 45'!J44:J44","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K44-'UF1 20 & 45'!K44:K44","v":0},{"$f":"+L44-'UF1 20 & 45'!L44:L44","v":0},{"$f":"+M44-'UF1 20 & 45'!M44:M44","v":0},{"$f":"+N44-'UF1 20 & 45'!N44:N44","v":0},{"$f":"+O44-'UF1 20 & 45'!O44:O44","v":0},{"$f":"+P44-'UF1 20 & 45'!P44:P44","v":0},{"$f":"+Q44-'UF1 20 & 45'!Q44:Q44","v":0}]
[{"v":160000,"d":"160,000"},{"v":0.28942146850000006,"d":"28.94%"},{"v":46307.434960000006,"d":"46,307"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":26685.75,"d":"26,686"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"},null,null,{"$f":"+D45-'UF1 20 & 45'!D45:D45","v":0},{"$f":"+E45-'UF1 20 & 45'!E45:E45","v":0},{"$f":"+F45-'UF1 20 & 45'!F45:F45","v":0},{"$f":"+G45-'UF1 20 & 45'!G45:G45","v":0},{"$f":"+H45-'UF1 20 & 45'!H45:H45","v":{"v":3049.7999999999993,"d":"3,050"}},{"$f":"+I45-'UF1 20 & 45'!I45:I45","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J45-'UF1 20 & 45'!J45:J45","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K45-'UF1 20 & 45'!K45:K45","v":0},{"$f":"+L45-'UF1 20 & 45'!L45:L45","v":0},{"$f":"+M45-'UF1 20 & 45'!M45:M45","v":0},{"$f":"+N45-'UF1 20 & 45'!N45:N45","v":0},{"$f":"+O45-'UF1 20 & 45'!O45:O45","v":0},{"$f":"+P45-'UF1 20 & 45'!P45:P45","v":0},{"$f":"+Q45-'UF1 20 & 45'!Q45:Q45","v":0}]
[{"v":165000,"d":"165,000"},{"v":0.28847839369696976,"d":"28.85%"},{"v":47598.934960000006,"d":"47,599"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":27609.75,"d":"27,610"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"},null,null,{"$f":"+D46-'UF1 20 & 45'!D46:D46","v":0},{"$f":"+E46-'UF1 20 & 45'!E46:E46","v":0},{"$f":"+F46-'UF1 20 & 45'!F46:F46","v":0},{"$f":"+G46-'UF1 20 & 45'!G46:G46","v":0},{"$f":"+H46-'UF1 20 & 45'!H46:H46","v":{"v":3155.399999999998,"d":"3,155"}},{"$f":"+I46-'UF1 20 & 45'!I46:I46","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J46-'UF1 20 & 45'!J46:J46","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K46-'UF1 20 & 45'!K46:K46","v":0},{"$f":"+L46-'UF1 20 & 45'!L46:L46","v":0},{"$f":"+M46-'UF1 20 & 45'!M46:M46","v":0},{"$f":"+N46-'UF1 20 & 45'!N46:N46","v":0},{"$f":"+O46-'UF1 20 & 45'!O46:O46","v":0},{"$f":"+P46-'UF1 20 & 45'!P46:P46","v":0},{"$f":"+Q46-'UF1 20 & 45'!Q46:Q46","v":0}]
[{"v":170000,"d":"170,000"},{"v":0.287590793882353,"d":"28.76%"},{"v":48890.434960000006,"d":"48,890"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":28533.75,"d":"28,534"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"},null,null,{"$f":"+D47-'UF1 20 & 45'!D47:D47","v":0},{"$f":"+E47-'UF1 20 & 45'!E47:E47","v":0},{"$f":"+F47-'UF1 20 & 45'!F47:F47","v":0},{"$f":"+G47-'UF1 20 & 45'!G47:G47","v":0},{"$f":"+H47-'UF1 20 & 45'!H47:H47","v":{"v":3261,"d":"3,261"}},{"$f":"+I47-'UF1 20 & 45'!I47:I47","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J47-'UF1 20 & 45'!J47:J47","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K47-'UF1 20 & 45'!K47:K47","v":0},{"$f":"+L47-'UF1 20 & 45'!L47:L47","v":0},{"$f":"+M47-'UF1 20 & 45'!M47:M47","v":0},{"$f":"+N47-'UF1 20 & 45'!N47:N47","v":0},{"$f":"+O47-'UF1 20 & 45'!O47:O47","v":0},{"$f":"+P47-'UF1 20 & 45'!P47:P47","v":0},{"$f":"+Q47-'UF1 20 & 45'!Q47:Q47","v":0}]
[{"v":175000,"d":"175,000"},{"v":0.2867539140571429,"d":"28.68%"},{"v":50181.934960000006,"d":"50,182"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":29457.75,"d":"29,458"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"},null,null,{"$f":"+D48-'UF1 20 & 45'!D48:D48","v":0},{"$f":"+E48-'UF1 20 & 45'!E48:E48","v":0},{"$f":"+F48-'UF1 20 & 45'!F48:F48","v":0},{"$f":"+G48-'UF1 20 & 45'!G48:G48","v":0},{"$f":"+H48-'UF1 20 & 45'!H48:H48","v":{"v":3366.5999999999985,"d":"3,367"}},{"$f":"+I48-'UF1 20 & 45'!I48:I48","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J48-'UF1 20 & 45'!J48:J48","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K48-'UF1 20 & 45'!K48:K48","v":0},{"$f":"+L48-'UF1 20 & 45'!L48:L48","v":0},{"$f":"+M48-'UF1 20 & 45'!M48:M48","v":0},{"$f":"+N48-'UF1 20 & 45'!N48:N48","v":0},{"$f":"+O48-'UF1 20 & 45'!O48:O48","v":0},{"$f":"+P48-'UF1 20 & 45'!P48:P48","v":0},{"$f":"+Q48-'UF1 20 & 45'!Q48:Q48","v":0}]
[{"v":180000,"d":"180,000"},{"v":0.2859635275555556,"d":"28.60%"},{"v":51473.434960000006,"d":"51,473"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":30381.75,"d":"30,382"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"},null,null,{"$f":"+D49-'UF1 20 & 45'!D49:D49","v":0},{"$f":"+E49-'UF1 20 & 45'!E49:E49","v":0},{"$f":"+F49-'UF1 20 & 45'!F49:F49","v":0},{"$f":"+G49-'UF1 20 & 45'!G49:G49","v":0},{"$f":"+H49-'UF1 20 & 45'!H49:H49","v":{"v":3472.2000000000007,"d":"3,472"}},{"$f":"+I49-'UF1 20 & 45'!I49:I49","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J49-'UF1 20 & 45'!J49:J49","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K49-'UF1 20 & 45'!K49:K49","v":0},{"$f":"+L49-'UF1 20 & 45'!L49:L49","v":0},{"$f":"+M49-'UF1 20 & 45'!M49:M49","v":0},{"$f":"+N49-'UF1 20 & 45'!N49:N49","v":0},{"$f":"+O49-'UF1 20 & 45'!O49:O49","v":0},{"$f":"+P49-'UF1 20 & 45'!P49:P49","v":0},{"$f":"+Q49-'UF1 20 & 45'!Q49:Q49","v":0}]
[{"v":185000,"d":"185,000"},{"v":0.2852158646486487,"d":"28.52%"},{"v":52764.934960000006,"d":"52,765"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":31305.75,"d":"31,306"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"},null,null,{"$f":"+D50-'UF1 20 & 45'!D50:D50","v":0},{"$f":"+E50-'UF1 20 & 45'!E50:E50","v":0},{"$f":"+F50-'UF1 20 & 45'!F50:F50","v":0},{"$f":"+G50-'UF1 20 & 45'!G50:G50","v":0},{"$f":"+H50-'UF1 20 & 45'!H50:H50","v":{"v":3577.7999999999993,"d":"3,578"}},{"$f":"+I50-'UF1 20 & 45'!I50:I50","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J50-'UF1 20 & 45'!J50:J50","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K50-'UF1 20 & 45'!K50:K50","v":0},{"$f":"+L50-'UF1 20 & 45'!L50:L50","v":0},{"$f":"+M50-'UF1 20 & 45'!M50:M50","v":0},{"$f":"+N50-'UF1 20 & 45'!N50:N50","v":0},{"$f":"+O50-'UF1 20 & 45'!O50:O50","v":0},{"$f":"+P50-'UF1 20 & 45'!P50:P50","v":0},{"$f":"+Q50-'UF1 20 & 45'!Q50:Q50","v":0}]
[{"v":190000,"d":"190,000"},{"v":0.2845075524210527,"d":"28.45%"},{"v":54056.434960000006,"d":"54,056"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":32229.75,"d":"32,230"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"},null,null,{"$f":"+D51-'UF1 20 & 45'!D51:D51","v":0},{"$f":"+E51-'UF1 20 & 45'!E51:E51","v":0},{"$f":"+F51-'UF1 20 & 45'!F51:F51","v":0},{"$f":"+G51-'UF1 20 & 45'!G51:G51","v":0},{"$f":"+H51-'UF1 20 & 45'!H51:H51","v":{"v":3683.399999999998,"d":"3,683"}},{"$f":"+I51-'UF1 20 & 45'!I51:I51","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J51-'UF1 20 & 45'!J51:J51","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K51-'UF1 20 & 45'!K51:K51","v":0},{"$f":"+L51-'UF1 20 & 45'!L51:L51","v":0},{"$f":"+M51-'UF1 20 & 45'!M51:M51","v":0},{"$f":"+N51-'UF1 20 & 45'!N51:N51","v":0},{"$f":"+O51-'UF1 20 & 45'!O51:O51","v":0},{"$f":"+P51-'UF1 20 & 45'!P51:P51","v":0},{"$f":"+Q51-'UF1 20 & 45'!Q51:Q51","v":0}]
[{"v":195000,"d":"195,000"},{"v":0.2838355638974359,"d":"28.38%"},{"v":55347.934960000006,"d":"55,348"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":33153.75,"d":"33,154"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"},null,null,{"$f":"+D52-'UF1 20 & 45'!D52:D52","v":0},{"$f":"+E52-'UF1 20 & 45'!E52:E52","v":0},{"$f":"+F52-'UF1 20 & 45'!F52:F52","v":0},{"$f":"+G52-'UF1 20 & 45'!G52:G52","v":0},{"$f":"+H52-'UF1 20 & 45'!H52:H52","v":{"v":3789,"d":"3,789"}},{"$f":"+I52-'UF1 20 & 45'!I52:I52","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J52-'UF1 20 & 45'!J52:J52","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K52-'UF1 20 & 45'!K52:K52","v":0},{"$f":"+L52-'UF1 20 & 45'!L52:L52","v":0},{"$f":"+M52-'UF1 20 & 45'!M52:M52","v":0},{"$f":"+N52-'UF1 20 & 45'!N52:N52","v":0},{"$f":"+O52-'UF1 20 & 45'!O52:O52","v":0},{"$f":"+P52-'UF1 20 & 45'!P52:P52","v":0},{"$f":"+Q52-'UF1 20 & 45'!Q52:Q52","v":0}]
[{"v":200000,"d":"200,000"},{"v":0.2830077548,"d":"28.30%"},{"v":56601.55096,"d":"56,602"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":34039.865999999995,"d":"34,040"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2147.58,"d":"2,148"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1368.3600000000001,"d":"1,368"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":8000,"d":"8,000"},500,300,{"v":2000,"d":"2,000"},null,null,{"$f":"+D53-'UF1 20 & 45'!D53:D53","v":0},{"$f":"+E53-'UF1 20 & 45'!E53:E53","v":0},{"$f":"+F53-'UF1 20 & 45'!F53:F53","v":0},{"$f":"+G53-'UF1 20 & 45'!G53:G53","v":0},{"$f":"+H53-'UF1 20 & 45'!H53:H53","v":{"v":3890.270399999994,"d":"3,890"}},{"$f":"+I53-'UF1 20 & 45'!I53:I53","v":{"v":-27.43199999999979,"d":"-27"}},{"$f":"+J53-'UF1 20 & 45'!J53:J53","v":{"v":-18.230399999999918,"d":"-18"}},{"$f":"+K53-'UF1 20 & 45'!K53:K53","v":0},{"$f":"+L53-'UF1 20 & 45'!L53:L53","v":0},{"$f":"+M53-'UF1 20 & 45'!M53:M53","v":0},{"$f":"+N53-'UF1 20 & 45'!N53:N53","v":0},{"$f":"+O53-'UF1 20 & 45'!O53:O53","v":0},{"$f":"+P53-'UF1 20 & 45'!P53:P53","v":0},{"$f":"+Q53-'UF1 20 & 45'!Q53:Q53","v":0}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.45300146,"d":"45.30%"}},{"$f":"SUM(D56:Q56)","v":{"v":9060.0292,"d":"9,060"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2646,"d":"2,646"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":73},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.41761876,"d":"41.76%"},{"v":10440.469,"d":"10,440"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3307.5,"d":"3,308"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.3940302933333333,"d":"39.40%"},{"v":11820.9088,"d":"11,821"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3969,"d":"3,969"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.3771813885714286,"d":"37.72%"},{"v":13201.348600000001,"d":"13,201"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4630.5,"d":"4,631"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.36454471000000005,"d":"36.45%"},{"v":14581.788400000001,"d":"14,582"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5292,"d":"5,292"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.35471618222222223,"d":"35.47%"},{"v":15962.228200000001,"d":"15,962"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5953.5,"d":"5,954"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.34685336000000005,"d":"34.69%"},{"v":17342.668,"d":"17,343"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6615,"d":"6,615"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.33920682399999996,"d":"33.92%"},{"v":18656.37532,"d":"18,656"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7276.5,"d":"7,277"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.33221931866666665,"d":"33.22%"},{"v":19933.15912,"d":"19,933"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8137.5,"d":"8,138"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.3263621987692308,"d":"32.64%"},{"v":21213.54292,"d":"21,214"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9061.5,"d":"9,062"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.32134181028571435,"d":"32.13%"},{"v":22493.926720000003,"d":"22,494"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9985.5,"d":"9,986"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.31699080693333337,"d":"31.70%"},{"v":23774.310520000003,"d":"23,774"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10909.5,"d":"10,910"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.31318367900000005,"d":"31.32%"},{"v":25054.694320000002,"d":"25,055"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11833.5,"d":"11,834"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.30982444847058827,"d":"30.98%"},{"v":26335.078120000002,"d":"26,335"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12757.5,"d":"12,758"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.3068384657777778,"d":"30.68%"},{"v":27615.46192,"d":"27,615"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13681.5,"d":"13,682"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.30401142863157893,"d":"30.40%"},{"v":28881.08572,"d":"28,881"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14605.5,"d":"14,606"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.3014346952,"d":"30.14%"},{"v":30143.46952,"d":"30,143"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15529.5,"d":"15,530"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.2989878049523809,"d":"29.90%"},{"v":31393.71952,"d":"31,394"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16453.5,"d":"16,454"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.29676335927272723,"d":"29.68%"},{"v":32643.96952,"d":"32,644"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17377.5,"d":"17,378"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.2947323436521739,"d":"29.47%"},{"v":33894.21952,"d":"33,894"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18301.5,"d":"18,302"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.2928705793333333,"d":"29.29%"},{"v":35144.46952,"d":"35,144"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19225.5,"d":"19,226"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.29115775616,"d":"29.12%"},{"v":36394.71952,"d":"36,395"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20149.5,"d":"20,150"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.2895766886153846,"d":"28.96%"},{"v":37644.96952,"d":"37,645"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21073.5,"d":"21,074"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.28811273718518515,"d":"28.81%"},{"v":38895.21952,"d":"38,895"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21997.5,"d":"21,998"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.28675335371428573,"d":"28.68%"},{"v":40145.46952,"d":"40,145"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22921.5,"d":"22,922"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.2854877208275862,"d":"28.55%"},{"v":41395.71952,"d":"41,396"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23845.5,"d":"23,846"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.28430646346666666,"d":"28.43%"},{"v":42645.96952,"d":"42,646"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24769.5,"d":"24,770"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.2832014162580645,"d":"28.32%"},{"v":43896.21952,"d":"43,896"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25693.5,"d":"25,694"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.2821654345,"d":"28.22%"},{"v":45146.46952,"d":"45,146"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":26617.5,"d":"26,618"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.2811922395151515,"d":"28.12%"},{"v":46396.71952,"d":"46,397"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":27541.5,"d":"27,542"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.28027629129411763,"d":"28.03%"},{"v":47646.96952,"d":"47,647"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":28465.5,"d":"28,466"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.27941268297142857,"d":"27.94%"},{"v":48897.21952,"d":"48,897"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":29389.5,"d":"29,390"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.27859705288888886,"d":"27.86%"},{"v":50147.46952,"d":"50,147"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":30313.5,"d":"30,314"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.27782551091891894,"d":"27.78%"},{"v":51397.71952,"d":"51,398"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":31237.5,"d":"31,238"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.2770945764210526,"d":"27.71%"},{"v":52647.96952,"d":"52,648"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":32161.5,"d":"32,162"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.2764011257435897,"d":"27.64%"},{"v":53898.21952,"d":"53,898"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":33085.5,"d":"33,086"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.2757423476,"d":"27.57%"},{"v":55148.46952,"d":"55,148"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":34009.5,"d":"34,010"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2222.1,"d":"2,222"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1416.42,"d":"1,416"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.46029146,"d":"46.03%"}},{"$f":"SUM(D95:Q95)","v":{"v":9205.8292,"d":"9,206"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2646,"d":"2,646"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":73},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.42345076,"d":"42.35%"},{"v":10586.269,"d":"10,586"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3307.5,"d":"3,308"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.39889029333333337,"d":"39.89%"},{"v":11966.7088,"d":"11,967"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3969,"d":"3,969"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.38134710285714285,"d":"38.13%"},{"v":13347.1486,"d":"13,347"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4630.5,"d":"4,631"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.36818971000000006,"d":"36.82%"},{"v":14727.588400000002,"d":"14,728"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5292,"d":"5,292"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.35795618222222225,"d":"35.80%"},{"v":16108.028200000002,"d":"16,108"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5953.5,"d":"5,954"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.34976936000000003,"d":"34.98%"},{"v":17488.468,"d":"17,488"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6615,"d":"6,615"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.34240163418181824,"d":"34.24%"},{"v":18832.089880000003,"d":"18,832"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7276.5,"d":"7,277"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.33508289466666663,"d":"33.51%"},{"v":20104.97368,"d":"20,105"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8069.25,"d":"8,069"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.3290054996923077,"d":"32.90%"},{"v":21385.35748,"d":"21,385"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8993.25,"d":"8,993"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.32379630400000003,"d":"32.38%"},{"v":22665.741280000002,"d":"22,666"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9917.25,"d":"9,917"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.31928166773333333,"d":"31.93%"},{"v":23946.12508,"d":"23,946"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10841.25,"d":"10,841"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.31533136100000003,"d":"31.53%"},{"v":25226.50888,"d":"25,227"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11765.25,"d":"11,765"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.3118457962352941,"d":"31.18%"},{"v":26506.89268,"d":"26,507"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12689.25,"d":"12,689"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.3087475164444444,"d":"30.87%"},{"v":27787.27648,"d":"27,787"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13613.25,"d":"13,613"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.30593368715789476,"d":"30.59%"},{"v":29063.70028,"d":"29,064"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14537.25,"d":"14,537"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.3032608408,"d":"30.33%"},{"v":30326.08408,"d":"30,326"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15461.25,"d":"15,461"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.30072699123809526,"d":"30.07%"},{"v":31576.33408,"d":"31,576"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16385.25,"d":"16,385"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.2984234916363636,"d":"29.84%"},{"v":32826.58408,"d":"32,827"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17309.25,"d":"17,309"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.2963202963478261,"d":"29.63%"},{"v":34076.83408,"d":"34,077"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18233.25,"d":"18,233"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.29439236733333335,"d":"29.44%"},{"v":35327.08408,"d":"35,327"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19157.25,"d":"19,157"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.29261867264,"d":"29.26%"},{"v":36577.33408,"d":"36,577"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20081.25,"d":"20,081"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.290981416,"d":"29.10%"},{"v":37827.58408,"d":"37,828"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21005.25,"d":"21,005"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.2894654376296296,"d":"28.95%"},{"v":39077.83408,"d":"39,078"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21929.25,"d":"21,929"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.28805774342857143,"d":"28.81%"},{"v":40328.08408,"d":"40,328"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22853.25,"d":"22,853"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.2867471315862069,"d":"28.67%"},{"v":41578.33408,"d":"41,578"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23777.25,"d":"23,777"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.28552389386666666,"d":"28.55%"},{"v":42828.58408,"d":"42,829"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24701.25,"d":"24,701"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.2843795747096774,"d":"28.44%"},{"v":44078.83408,"d":"44,079"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25625.25,"d":"25,625"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.2833067755,"d":"28.33%"},{"v":45329.08408,"d":"45,329"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26549.25,"d":"26,549"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.28229899442424244,"d":"28.23%"},{"v":46579.33408,"d":"46,579"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":27473.25,"d":"27,473"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.2813504945882353,"d":"28.14%"},{"v":47829.58408,"d":"47,830"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":28397.25,"d":"28,397"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.28045619474285716,"d":"28.05%"},{"v":49079.83408,"d":"49,080"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":29321.25,"d":"29,321"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.2796115782222222,"d":"27.96%"},{"v":50330.08408,"d":"50,330"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":30245.25,"d":"30,245"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.27881261664864865,"d":"27.88%"},{"v":51580.33408,"d":"51,580"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":31169.25,"d":"31,169"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.2780557056842105,"d":"27.81%"},{"v":52830.58408,"d":"52,831"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":32093.25,"d":"32,093"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.2773376106666667,"d":"27.73%"},{"v":54080.83408,"d":"54,081"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33017.25,"d":"33,017"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.2766554204,"d":"27.67%"},{"v":55331.08408,"d":"55,331"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33941.25,"d":"33,941"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2311.4700000000003,"d":"2,311"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1472.8500000000001,"d":"1,473"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.4779779600000001,"d":"47.80%"}},{"$f":"SUM(D134:Q134)","v":{"v":9559.559200000002,"d":"9,560"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2646,"d":"2,646"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":73},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.43959996,"d":"43.96%"},{"v":10989.999,"d":"10,990"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3307.5,"d":"3,308"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,73,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.41401462666666666,"d":"41.40%"},{"v":12420.4388,"d":"12,420"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3969,"d":"3,969"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,73,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.3957393885714286,"d":"39.57%"},{"v":13850.8786,"d":"13,851"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4630.5,"d":"4,631"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,73,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.38203296000000003,"d":"38.20%"},{"v":15281.318400000002,"d":"15,281"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5292,"d":"5,292"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,73,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.3713724044444445,"d":"37.14%"},{"v":16711.758200000004,"d":"16,712"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5953.5,"d":"5,954"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,73,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.36284396,"d":"36.28%"},{"v":18142.198,"d":"18,142"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6615,"d":"6,615"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,73,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.3557406261818182,"d":"35.57%"},{"v":19565.73444,"d":"19,566"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7276.5,"d":"7,277"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,73,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.3478786373333333,"d":"34.79%"},{"v":20872.71824,"d":"20,873"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8001,"d":"8,001"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,73,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.3408169544615384,"d":"34.08%"},{"v":22153.102039999998,"d":"22,153"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8925,"d":"8,925"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,73,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.33476408342857145,"d":"33.48%"},{"v":23433.48584,"d":"23,433"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9849,"d":"9,849"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,73,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.32951826186666666,"d":"32.95%"},{"v":24713.86964,"d":"24,714"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10773,"d":"10,773"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,73,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.324928168,"d":"32.49%"},{"v":25994.25344,"d":"25,994"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11697,"d":"11,697"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,73,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.3208780851764706,"d":"32.09%"},{"v":27274.63724,"d":"27,275"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12621,"d":"12,621"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,73,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.3172780115555556,"d":"31.73%"},{"v":28555.02104,"d":"28,555"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13545,"d":"13,545"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,73,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.31405689305263157,"d":"31.41%"},{"v":29835.40484,"d":"29,835"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14469,"d":"14,469"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,73,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.3110498864,"d":"31.10%"},{"v":31104.98864,"d":"31,105"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15393,"d":"15,393"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.3081451299047619,"d":"30.81%"},{"v":32355.23864,"d":"32,355"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16317,"d":"16,317"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.30550444218181816,"d":"30.55%"},{"v":33605.488639999996,"d":"33,605"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17241,"d":"17,241"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.30309337947826087,"d":"30.31%"},{"v":34855.73864,"d":"34,856"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18165,"d":"18,165"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.3008832386666666,"d":"30.09%"},{"v":36105.988639999996,"d":"36,106"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19089,"d":"19,089"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.29884990912,"d":"29.88%"},{"v":37356.238639999996,"d":"37,356"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20013,"d":"20,013"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.2969729895384615,"d":"29.70%"},{"v":38606.488639999996,"d":"38,606"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20937,"d":"20,937"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.295235101037037,"d":"29.52%"},{"v":39856.738639999996,"d":"39,857"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21861,"d":"21,861"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.2936213474285714,"d":"29.36%"},{"v":41106.988639999996,"d":"41,107"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22785,"d":"22,785"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.29211888717241374,"d":"29.21%"},{"v":42357.238639999996,"d":"42,357"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23709,"d":"23,709"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.2907165909333333,"d":"29.07%"},{"v":43607.488639999996,"d":"43,607"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24633,"d":"24,633"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.28940476541935484,"d":"28.94%"},{"v":44857.738639999996,"d":"44,858"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25557,"d":"25,557"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.28817492899999997,"d":"28.82%"},{"v":46107.988639999996,"d":"46,108"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26481,"d":"26,481"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.2870196281212121,"d":"28.70%"},{"v":47358.238639999996,"d":"47,358"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27405,"d":"27,405"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.28593228611764704,"d":"28.59%"},{"v":48608.488639999996,"d":"48,608"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":28329,"d":"28,329"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.28490707794285713,"d":"28.49%"},{"v":49858.738639999996,"d":"49,859"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":29253,"d":"29,253"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.28393882577777774,"d":"28.39%"},{"v":51108.988639999996,"d":"51,109"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":30177,"d":"30,177"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.28302291156756754,"d":"28.30%"},{"v":52359.238639999996,"d":"52,359"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":31101,"d":"31,101"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.28215520336842104,"d":"28.22%"},{"v":53609.488639999996,"d":"53,609"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":32025,"d":"32,025"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.281331993025641,"d":"28.13%"},{"v":54859.738639999996,"d":"54,860"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":32949,"d":"32,949"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.2805499432,"d":"28.05%"},{"v":56109.988639999996,"d":"56,110"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":33873,"d":"33,873"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2427.03,"d":"2,427"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1546.02,"d":"1,546"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,73,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]

{"sheet":"ESA All Funds","index":11,"n_rows":170,"n_cols":17,"rows_kept":170}
["Interim (ESA)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0,"d":"0%"}]
[{"$nulls":6},"Single",{"v":0,"d":"0%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":4000,"d":"4,000"},{"$f":"+C17/A17","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"SUM(D17:Q17)","v":{"v":228.43,"d":"228"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":24.75,"d":"25"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":105.28,"d":"105"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":78},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":14.4,"d":"14"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,6,0]
[{"v":6000,"d":"6,000"},{"v":0.07154500000000001,"d":"7.15%"},{"v":429.27000000000004,"d":"429"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":123.75,"d":"124"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":157.92000000000002,"d":"158"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":117},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,9,0]
[{"v":8000,"d":"8,000"},{"v":0.07876375,"d":"7.88%"},{"v":630.1099999999999,"d":"630"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":222.75,"d":"223"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":210.56,"d":"211"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":156},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":28.8,"d":"29"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,12,0]
[{"v":10000,"d":"10,000"},{"v":0.083095,"d":"8.31%"},{"v":830.95,"d":"831"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":321.75,"d":"322"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":263.2,"d":"263"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":195},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":36},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":12000,"d":"12,000"},{"v":0.0859825,"d":"8.60%"},{"v":1031.79,"d":"1,032"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":420.75,"d":"421"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":315.84000000000003,"d":"316"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":234},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":43.199999999999996,"d":"43"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,18,0]
[{"v":14000,"d":"14,000"},{"v":0.08804500000000001,"d":"8.80%"},{"v":1232.63,"d":"1,233"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":519.75,"d":"520"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":368.47999999999996,"d":"368"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":273},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":50.4,"d":"50"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,21,0]
[{"v":16000,"d":"16,000"},{"v":0.08959187499999999,"d":"8.96%"},{"v":1433.4699999999998,"d":"1,433"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":618.75,"d":"619"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":421.12,"d":"421"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":312},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":57.6,"d":"58"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,24,0]
[{"v":18000,"d":"18,000"},{"v":0.090795,"d":"9.08%"},{"v":1634.31,"d":"1,634"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":717.75,"d":"718"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":473.76,"d":"474"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":351},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":64.8,"d":"65"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,27,0]
[{"v":20000,"d":"20,000"},{"v":0.0917575,"d":"9.18%"},{"v":1835.15,"d":"1,835"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,30,0]
[{"v":22000,"d":"22,000"},{"v":0.092545,"d":"9.25%"},{"v":2035.99,"d":"2,036"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":915.75,"d":"916"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":579.04,"d":"579"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":429},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":79.2,"d":"79"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,33,0]
[{"v":24000,"d":"24,000"},{"v":0.09320125000000001,"d":"9.32%"},{"v":2236.8300000000004,"d":"2,237"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1014.75,"d":"1,015"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":631.6800000000001,"d":"632"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":468},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":86.39999999999999,"d":"86"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,36,0]
[{"v":26000,"d":"26,000"},{"v":0.09375653846153845,"d":"9.38%"},{"v":2437.6699999999996,"d":"2,438"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1113.75,"d":"1,114"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":684.3199999999999,"d":"684"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":507},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":93.6,"d":"94"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,39,0]
[{"v":28000,"d":"28,000"},{"v":0.09423250000000001,"d":"9.42%"},{"v":2638.51,"d":"2,639"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1212.75,"d":"1,213"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":736.9599999999999,"d":"737"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":546},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":100.8,"d":"101"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,42,0]
[{"v":30000,"d":"30,000"},{"v":0.09464499999999999,"d":"9.46%"},{"v":2839.35,"d":"2,839"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":32000,"d":"32,000"},{"v":0.09500593749999998,"d":"9.50%"},{"v":3040.1899999999996,"d":"3,040"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1410.75,"d":"1,411"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":842.24,"d":"842"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":624},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":115.2,"d":"115"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,48,0]
[{"v":34000,"d":"34,000"},{"v":0.0953244117647059,"d":"9.53%"},{"v":3241.03,"d":"3,241"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1509.75,"d":"1,510"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":894.88,"d":"895"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":663},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":122.39999999999999,"d":"122"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,51,0]
[{"v":36000,"d":"36,000"},{"v":0.0956075,"d":"9.56%"},{"v":3441.87,"d":"3,442"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1608.75,"d":"1,609"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":947.52,"d":"948"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":702},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":129.6,"d":"130"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,54,0]
[{"v":38000,"d":"38,000"},{"v":0.0958607894736842,"d":"9.59%"},{"v":3642.71,"d":"3,643"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1707.75,"d":"1,708"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1000.1599999999999,"d":"1,000"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":741},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":136.79999999999998,"d":"137"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,57,0]
[{"v":40000,"d":"40,000"},{"v":0.09608875,"d":"9.61%"},{"v":3843.55,"d":"3,844"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,60,0]
[{"v":42000,"d":"42,000"},{"v":0.09629499999999999,"d":"9.63%"},{"v":4044.39,"d":"4,044"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1905.75,"d":"1,906"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1105.44,"d":"1,105"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":819},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":151.2,"d":"151"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,63,0]
[{"v":44000,"d":"44,000"},{"v":0.09648249999999998,"d":"9.65%"},{"v":4245.23,"d":"4,245"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2004.75,"d":"2,005"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1158.08,"d":"1,158"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":858},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":158.4,"d":"158"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A37*N$10","v":0},0,66,0]
[{"v":46000,"d":"46,000"},{"v":0.09665369565217392,"d":"9.67%"},{"v":4446.070000000001,"d":"4,446"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2103.75,"d":"2,104"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1210.72,"d":"1,211"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":897},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":165.6,"d":"166"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,69,0]
[{"v":48000,"d":"48,000"},{"v":0.09681062500000001,"d":"9.68%"},{"v":4646.910000000001,"d":"4,647"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2202.75,"d":"2,203"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1263.3600000000001,"d":"1,263"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":936},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":172.79999999999998,"d":"173"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,72,0]
[{"v":50000,"d":"50,000"},{"v":0.096955,"d":"9.70%"},{"v":4847.75,"d":"4,848"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":52000,"d":"52,000"},{"v":0.09648088461538462,"d":"9.65%"},{"v":5017.006,"d":"5,017"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2400.75,"d":"2,401"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":187.2,"d":"187"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,78,0]
[{"v":54000,"d":"54,000"},{"v":0.09565196296296297,"d":"9.57%"},{"v":5165.206,"d":"5,165"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2499.75,"d":"2,500"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":194.4,"d":"194"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,81,0]
[{"v":56000,"d":"56,000"},{"v":0.09390992857142857,"d":"9.39%"},{"v":5258.956,"d":"5,259"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":201.6,"d":"202"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,84,0]
[{"v":58000,"d":"58,000"},{"v":0.09151993103448276,"d":"9.15%"},{"v":5308.156,"d":"5,308"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":208.79999999999998,"d":"209"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,87,0]
[{"v":60000,"d":"60,000"},{"v":0.08928926666666666,"d":"8.93%"},{"v":5357.356,"d":"5,357"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,90,0]
[{"v":62000,"d":"62,000"},{"v":0.08720251612903225,"d":"8.72%"},{"v":5406.556,"d":"5,407"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":223.2,"d":"223"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,93,0]
[{"v":64000,"d":"64,000"},{"v":0.08524618749999999,"d":"8.52%"},{"v":5455.755999999999,"d":"5,456"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":230.4,"d":"230"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,96,0]
[{"v":66000,"d":"66,000"},{"v":0.08340842424242424,"d":"8.34%"},{"v":5504.956,"d":"5,505"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":237.6,"d":"238"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,99,0]
[{"v":68000,"d":"68,000"},{"v":0.08167876470588235,"d":"8.17%"},{"v":5554.156,"d":"5,554"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":244.79999999999998,"d":"245"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,102,0]
[{"v":70000,"d":"70,000"},{"v":0.08004794285714285,"d":"8.00%"},{"v":5603.356,"d":"5,603"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,105,0]
[{"v":72000,"d":"72,000"},{"v":0.07850772222222221,"d":"7.85%"},{"v":5652.556,"d":"5,653"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":259.2,"d":"259"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,108,0]
[{"v":74000,"d":"74,000"},{"v":0.07705075675675675,"d":"7.71%"},{"v":5701.755999999999,"d":"5,702"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":266.4,"d":"266"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,111,0]
[{"v":76000,"d":"76,000"},{"v":0.07567047368421052,"d":"7.57%"},{"v":5750.956,"d":"5,751"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":273.59999999999997,"d":"274"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,114,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":4000,"d":"4,000"},{"$f":"+C56/A56","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"SUM(D56:Q56)","v":{"v":223.43,"d":"223"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":24.75,"d":"25"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":105.28,"d":"105"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":78},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":14.4,"d":"14"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,1,0]
[{"v":6000,"d":"6,000"},{"v":0.07029500000000001,"d":"7.03%"},{"v":421.77000000000004,"d":"422"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":123.75,"d":"124"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":157.92000000000002,"d":"158"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":117},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1.5,"d":"2"},0]
[{"v":8000,"d":"8,000"},{"v":0.07751374999999999,"d":"7.75%"},{"v":620.1099999999999,"d":"620"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":222.75,"d":"223"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":210.56,"d":"211"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":156},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":28.8,"d":"29"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,2,0]
[{"v":10000,"d":"10,000"},{"v":0.081845,"d":"8.18%"},{"v":818.45,"d":"818"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":321.75,"d":"322"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":263.2,"d":"263"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":195},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":36},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2.5,"d":"3"},0]
[{"v":12000,"d":"12,000"},{"v":0.0847325,"d":"8.47%"},{"v":1016.7900000000001,"d":"1,017"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":420.75,"d":"421"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":315.84000000000003,"d":"316"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":234},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":43.199999999999996,"d":"43"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,3,0]
[{"v":14000,"d":"14,000"},{"v":0.08679500000000001,"d":"8.68%"},{"v":1215.13,"d":"1,215"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":519.75,"d":"520"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":368.47999999999996,"d":"368"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":273},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":50.4,"d":"50"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":3.5,"d":"4"},0]
[{"v":16000,"d":"16,000"},{"v":0.08834187499999999,"d":"8.83%"},{"v":1413.4699999999998,"d":"1,413"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":618.75,"d":"619"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":421.12,"d":"421"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":312},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":57.6,"d":"58"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,4,0]
[{"v":18000,"d":"18,000"},{"v":0.089545,"d":"8.95%"},{"v":1611.81,"d":"1,612"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":717.75,"d":"718"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":473.76,"d":"474"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":351},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":64.8,"d":"65"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":4.5,"d":"5"},0]
[{"v":20000,"d":"20,000"},{"v":0.0905075,"d":"9.05%"},{"v":1810.15,"d":"1,810"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,5,0]
[{"v":22000,"d":"22,000"},{"v":0.091295,"d":"9.13%"},{"v":2008.49,"d":"2,008"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":915.75,"d":"916"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":579.04,"d":"579"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":429},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":79.2,"d":"79"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":5.5,"d":"6"},0]
[{"v":24000,"d":"24,000"},{"v":0.09195125000000001,"d":"9.20%"},{"v":2206.8300000000004,"d":"2,207"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1014.75,"d":"1,015"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":631.6800000000001,"d":"632"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":468},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":86.39999999999999,"d":"86"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,6,0]
[{"v":26000,"d":"26,000"},{"v":0.09250653846153845,"d":"9.25%"},{"v":2405.1699999999996,"d":"2,405"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1113.75,"d":"1,114"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":684.3199999999999,"d":"684"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":507},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":93.6,"d":"94"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.5,"d":"7"},0]
[{"v":28000,"d":"28,000"},{"v":0.09298250000000001,"d":"9.30%"},{"v":2603.51,"d":"2,604"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1212.75,"d":"1,213"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":736.9599999999999,"d":"737"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":546},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":100.8,"d":"101"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,7,0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":32000,"d":"32,000"},{"v":0.09375593749999998,"d":"9.38%"},{"v":3000.1899999999996,"d":"3,000"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1410.75,"d":"1,411"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":842.24,"d":"842"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":624},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":115.2,"d":"115"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,8,0]
[{"v":34000,"d":"34,000"},{"v":0.09407441176470589,"d":"9.41%"},{"v":3198.53,"d":"3,199"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1509.75,"d":"1,510"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":894.88,"d":"895"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":663},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":122.39999999999999,"d":"122"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.5,"d":"9"},0]
[{"v":36000,"d":"36,000"},{"v":0.0943575,"d":"9.44%"},{"v":3396.87,"d":"3,397"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1608.75,"d":"1,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":947.52,"d":"948"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":702},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":129.6,"d":"130"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,9,0]
[{"v":38000,"d":"38,000"},{"v":0.09461078947368422,"d":"9.46%"},{"v":3595.21,"d":"3,595"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1707.75,"d":"1,708"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1000.1599999999999,"d":"1,000"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":741},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":136.79999999999998,"d":"137"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":9.5,"d":"10"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":42000,"d":"42,000"},{"v":0.09504499999999999,"d":"9.50%"},{"v":3991.89,"d":"3,992"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1905.75,"d":"1,906"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1105.44,"d":"1,105"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":819},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":151.2,"d":"151"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":10.5,"d":"11"},0]
[{"v":44000,"d":"44,000"},{"v":0.09523249999999998,"d":"9.52%"},{"v":4190.23,"d":"4,190"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2004.75,"d":"2,005"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1158.08,"d":"1,158"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":858},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":158.4,"d":"158"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A76*N$11","v":0},0,11,0]
[{"v":46000,"d":"46,000"},{"v":0.09540369565217392,"d":"9.54%"},{"v":4388.570000000001,"d":"4,389"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2103.75,"d":"2,104"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1210.72,"d":"1,211"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":897},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":165.6,"d":"166"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.5,"d":"12"},0]
[{"v":48000,"d":"48,000"},{"v":0.09556062500000001,"d":"9.56%"},{"v":4586.910000000001,"d":"4,587"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2202.75,"d":"2,203"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1263.3600000000001,"d":"1,263"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":936},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":172.79999999999998,"d":"173"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,12,0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":52000,"d":"52,000"},{"v":0.09583826923076921,"d":"9.58%"},{"v":4983.589999999999,"d":"4,984"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2400.75,"d":"2,401"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1368.6399999999999,"d":"1,369"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":187.2,"d":"187"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,13,0]
[{"v":54000,"d":"54,000"},{"v":0.09503559259259259,"d":"9.50%"},{"v":5131.922,"d":"5,132"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2499.75,"d":"2,500"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":194.4,"d":"194"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.5,"d":"14"},0]
[{"v":56000,"d":"56,000"},{"v":0.09424325,"d":"9.42%"},{"v":5277.622,"d":"5,278"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2598.75,"d":"2,599"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":201.6,"d":"202"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,14,0]
[{"v":58000,"d":"58,000"},{"v":0.09196934482758622,"d":"9.20%"},{"v":5334.222000000001,"d":"5,334"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":208.79999999999998,"d":"209"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":14.5,"d":"15"},0]
[{"v":60000,"d":"60,000"},{"v":0.08968203333333334,"d":"8.97%"},{"v":5380.9220000000005,"d":"5,381"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":62000,"d":"62,000"},{"v":0.08754229032258065,"d":"8.75%"},{"v":5427.622,"d":"5,428"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":223.2,"d":"223"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":15.5,"d":"16"},0]
[{"v":64000,"d":"64,000"},{"v":0.08553628125,"d":"8.55%"},{"v":5474.322,"d":"5,474"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":230.4,"d":"230"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,16,0]
[{"v":66000,"d":"66,000"},{"v":0.0836518484848485,"d":"8.37%"},{"v":5521.022000000001,"d":"5,521"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":237.6,"d":"238"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.5,"d":"17"},0]
[{"v":68000,"d":"68,000"},{"v":0.08187826470588236,"d":"8.19%"},{"v":5567.722000000001,"d":"5,568"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":244.79999999999998,"d":"245"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,17,0]
[{"v":70000,"d":"70,000"},{"v":0.08020602857142858,"d":"8.02%"},{"v":5614.4220000000005,"d":"5,614"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":72000,"d":"72,000"},{"v":0.07862669444444445,"d":"7.86%"},{"v":5661.122,"d":"5,661"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":259.2,"d":"259"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,18,0]
[{"v":74000,"d":"74,000"},{"v":0.07713272972972973,"d":"7.71%"},{"v":5707.822,"d":"5,708"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":266.4,"d":"266"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.5,"d":"19"},0]
[{"v":76000,"d":"76,000"},{"v":0.07571739473684212,"d":"7.57%"},{"v":5754.522000000001,"d":"5,755"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":273.59999999999997,"d":"274"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,19,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":4000,"d":"4,000"},{"$f":"+C95/A95","v":{"v":0.055857500000000004,"d":"5.59%"}},{"$f":"SUM(D95:Q95)","v":{"v":223.43,"d":"223"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":24.75,"d":"25"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":105.28,"d":"105"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":78},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":14.4,"d":"14"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,1,0]
[{"v":6000,"d":"6,000"},{"v":0.07029500000000001,"d":"7.03%"},{"v":421.77000000000004,"d":"422"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":123.75,"d":"124"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":157.92000000000002,"d":"158"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":117},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1.5,"d":"2"},0]
[{"v":8000,"d":"8,000"},{"v":0.07751374999999999,"d":"7.75%"},{"v":620.1099999999999,"d":"620"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":222.75,"d":"223"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":210.56,"d":"211"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":156},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":28.8,"d":"29"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,2,0]
[{"v":10000,"d":"10,000"},{"v":0.081845,"d":"8.18%"},{"v":818.45,"d":"818"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":321.75,"d":"322"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":263.2,"d":"263"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":195},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":36},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2.5,"d":"3"},0]
[{"v":12000,"d":"12,000"},{"v":0.0847325,"d":"8.47%"},{"v":1016.7900000000001,"d":"1,017"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":420.75,"d":"421"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":315.84000000000003,"d":"316"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":234},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":43.199999999999996,"d":"43"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,3,0]
[{"v":14000,"d":"14,000"},{"v":0.08679500000000001,"d":"8.68%"},{"v":1215.13,"d":"1,215"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":519.75,"d":"520"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":368.47999999999996,"d":"368"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":273},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":50.4,"d":"50"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":3.5,"d":"4"},0]
[{"v":16000,"d":"16,000"},{"v":0.08834187499999999,"d":"8.83%"},{"v":1413.4699999999998,"d":"1,413"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":618.75,"d":"619"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":421.12,"d":"421"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":312},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":57.6,"d":"58"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,4,0]
[{"v":18000,"d":"18,000"},{"v":0.089545,"d":"8.95%"},{"v":1611.81,"d":"1,612"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":717.75,"d":"718"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":473.76,"d":"474"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":351},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":64.8,"d":"65"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":4.5,"d":"5"},0]
[{"v":20000,"d":"20,000"},{"v":0.0905075,"d":"9.05%"},{"v":1810.15,"d":"1,810"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,5,0]
[{"v":22000,"d":"22,000"},{"v":0.091295,"d":"9.13%"},{"v":2008.49,"d":"2,008"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":915.75,"d":"916"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":579.04,"d":"579"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":429},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":79.2,"d":"79"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":5.5,"d":"6"},0]
[{"v":24000,"d":"24,000"},{"v":0.09195125000000001,"d":"9.20%"},{"v":2206.8300000000004,"d":"2,207"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1014.75,"d":"1,015"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":631.6800000000001,"d":"632"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":468},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":86.39999999999999,"d":"86"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,6,0]
[{"v":26000,"d":"26,000"},{"v":0.09250653846153845,"d":"9.25%"},{"v":2405.1699999999996,"d":"2,405"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1113.75,"d":"1,114"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":684.3199999999999,"d":"684"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":507},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":93.6,"d":"94"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.5,"d":"7"},0]
[{"v":28000,"d":"28,000"},{"v":0.09298250000000001,"d":"9.30%"},{"v":2603.51,"d":"2,604"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1212.75,"d":"1,213"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":736.9599999999999,"d":"737"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":546},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":100.8,"d":"101"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,7,0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":32000,"d":"32,000"},{"v":0.09375593749999998,"d":"9.38%"},{"v":3000.1899999999996,"d":"3,000"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1410.75,"d":"1,411"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":842.24,"d":"842"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":624},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":115.2,"d":"115"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,8,0]
[{"v":34000,"d":"34,000"},{"v":0.09407441176470589,"d":"9.41%"},{"v":3198.53,"d":"3,199"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1509.75,"d":"1,510"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":894.88,"d":"895"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":663},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":122.39999999999999,"d":"122"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.5,"d":"9"},0]
[{"v":36000,"d":"36,000"},{"v":0.0943575,"d":"9.44%"},{"v":3396.87,"d":"3,397"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1608.75,"d":"1,609"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":947.52,"d":"948"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":702},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":129.6,"d":"130"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,9,0]
[{"v":38000,"d":"38,000"},{"v":0.09461078947368422,"d":"9.46%"},{"v":3595.21,"d":"3,595"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1707.75,"d":"1,708"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1000.1599999999999,"d":"1,000"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":741},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":136.79999999999998,"d":"137"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":9.5,"d":"10"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":42000,"d":"42,000"},{"v":0.09504499999999999,"d":"9.50%"},{"v":3991.89,"d":"3,992"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1905.75,"d":"1,906"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1105.44,"d":"1,105"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":819},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":151.2,"d":"151"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":10.5,"d":"11"},0]
[{"v":44000,"d":"44,000"},{"v":0.09523249999999998,"d":"9.52%"},{"v":4190.23,"d":"4,190"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2004.75,"d":"2,005"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1158.08,"d":"1,158"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":858},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":158.4,"d":"158"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A115*N$12","v":0},0,11,0]
[{"v":46000,"d":"46,000"},{"v":0.09540369565217392,"d":"9.54%"},{"v":4388.570000000001,"d":"4,389"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2103.75,"d":"2,104"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1210.72,"d":"1,211"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":897},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":165.6,"d":"166"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.5,"d":"12"},0]
[{"v":48000,"d":"48,000"},{"v":0.09556062500000001,"d":"9.56%"},{"v":4586.910000000001,"d":"4,587"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2202.75,"d":"2,203"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1263.3600000000001,"d":"1,263"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":936},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":172.79999999999998,"d":"173"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,12,0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":52000,"d":"52,000"},{"v":0.09583826923076921,"d":"9.58%"},{"v":4983.589999999999,"d":"4,984"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2400.75,"d":"2,401"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1368.6399999999999,"d":"1,369"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":187.2,"d":"187"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,13,0]
[{"v":54000,"d":"54,000"},{"v":0.09566922222222222,"d":"9.57%"},{"v":5166.138,"d":"5,166"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2499.75,"d":"2,500"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":194.4,"d":"194"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.5,"d":"14"},0]
[{"v":56000,"d":"56,000"},{"v":0.09485425000000001,"d":"9.49%"},{"v":5311.838000000001,"d":"5,312"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2598.75,"d":"2,599"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":201.6,"d":"202"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,14,0]
[{"v":58000,"d":"58,000"},{"v":0.09366875862068966,"d":"9.37%"},{"v":5432.7880000000005,"d":"5,433"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":208.79999999999998,"d":"209"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":14.5,"d":"15"},0]
[{"v":60000,"d":"60,000"},{"v":0.09132480000000001,"d":"9.13%"},{"v":5479.488,"d":"5,479"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":62000,"d":"62,000"},{"v":0.08913206451612904,"d":"8.91%"},{"v":5526.188,"d":"5,526"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":223.2,"d":"223"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":15.5,"d":"16"},0]
[{"v":64000,"d":"64,000"},{"v":0.087076375,"d":"8.71%"},{"v":5572.888,"d":"5,573"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":230.4,"d":"230"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,16,0]
[{"v":66000,"d":"66,000"},{"v":0.08514527272727274,"d":"8.51%"},{"v":5619.588000000001,"d":"5,620"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":237.6,"d":"238"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.5,"d":"17"},0]
[{"v":68000,"d":"68,000"},{"v":0.08332776470588237,"d":"8.33%"},{"v":5666.2880000000005,"d":"5,666"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":244.79999999999998,"d":"245"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,17,0]
[{"v":70000,"d":"70,000"},{"v":0.08161411428571429,"d":"8.16%"},{"v":5712.988,"d":"5,713"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":72000,"d":"72,000"},{"v":0.07999566666666667,"d":"8.00%"},{"v":5759.688,"d":"5,760"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":259.2,"d":"259"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,18,0]
[{"v":74000,"d":"74,000"},{"v":0.0784647027027027,"d":"7.85%"},{"v":5806.388,"d":"5,806"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":266.4,"d":"266"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.5,"d":"19"},0]
[{"v":76000,"d":"76,000"},{"v":0.0770143157894737,"d":"7.70%"},{"v":5853.088000000001,"d":"5,853"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":273.59999999999997,"d":"274"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,19,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":4000,"d":"4,000"},{"$f":"+C134/A134","v":{"v":0.0571075,"d":"5.71%"}},{"$f":"SUM(D134:Q134)","v":{"v":228.43,"d":"228"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":29.75,"d":"30"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":105.28,"d":"105"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":78},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":14.4,"d":"14"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,1,0]
[{"v":6000,"d":"6,000"},{"v":0.07446166666666668,"d":"7.45%"},{"v":446.77000000000004,"d":"447"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":148.75,"d":"149"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":157.92000000000002,"d":"158"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":117},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1.5,"d":"2"},0]
[{"v":8000,"d":"8,000"},{"v":0.08313874999999998,"d":"8.31%"},{"v":665.1099999999999,"d":"665"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":267.75,"d":"268"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":210.56,"d":"211"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":156},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":28.8,"d":"29"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,2,0]
[{"v":10000,"d":"10,000"},{"v":0.088345,"d":"8.83%"},{"v":883.45,"d":"883"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":386.75,"d":"387"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":263.2,"d":"263"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":195},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":36},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2.5,"d":"3"},0]
[{"v":12000,"d":"12,000"},{"v":0.09181583333333335,"d":"9.18%"},{"v":1101.7900000000002,"d":"1,102"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":505.75,"d":"506"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":315.84000000000003,"d":"316"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":234},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":43.199999999999996,"d":"43"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,3,0]
[{"v":14000,"d":"14,000"},{"v":0.094295,"d":"9.43%"},{"v":1320.13,"d":"1,320"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":624.75,"d":"625"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":368.47999999999996,"d":"368"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":273},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":50.4,"d":"50"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":3.5,"d":"4"},0]
[{"v":16000,"d":"16,000"},{"v":0.09615437499999999,"d":"9.62%"},{"v":1538.4699999999998,"d":"1,538"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":743.75,"d":"744"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":421.12,"d":"421"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":312},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":57.6,"d":"58"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,4,0]
[{"v":18000,"d":"18,000"},{"v":0.09760055555555555,"d":"9.76%"},{"v":1756.81,"d":"1,757"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":862.75,"d":"863"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":473.76,"d":"474"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":351},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":64.8,"d":"65"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":4.5,"d":"5"},0]
[{"v":20000,"d":"20,000"},{"v":0.0987575,"d":"9.88%"},{"v":1975.15,"d":"1,975"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,5,0]
[{"v":22000,"d":"22,000"},{"v":0.0997040909090909,"d":"9.97%"},{"v":2193.49,"d":"2,193"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1100.75,"d":"1,101"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":579.04,"d":"579"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":429},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":79.2,"d":"79"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":5.5,"d":"6"},0]
[{"v":24000,"d":"24,000"},{"v":0.10049291666666668,"d":"10.05%"},{"v":2411.8300000000004,"d":"2,412"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1219.75,"d":"1,220"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":631.6800000000001,"d":"632"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":468},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":86.39999999999999,"d":"86"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,6,0]
[{"v":26000,"d":"26,000"},{"v":0.1011603846153846,"d":"10.12%"},{"v":2630.1699999999996,"d":"2,630"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1338.75,"d":"1,339"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":684.3199999999999,"d":"684"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":507},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":93.6,"d":"94"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.5,"d":"7"},0]
[{"v":28000,"d":"28,000"},{"v":0.1017325,"d":"10.17%"},{"v":2848.51,"d":"2,849"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1457.75,"d":"1,458"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":736.9599999999999,"d":"737"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":546},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":100.8,"d":"101"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,7,0]
[{"v":30000,"d":"30,000"},{"v":0.10222833333333332,"d":"10.22%"},{"v":3066.85,"d":"3,067"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":32000,"d":"32,000"},{"v":0.10266218749999999,"d":"10.27%"},{"v":3285.1899999999996,"d":"3,285"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1695.75,"d":"1,696"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":842.24,"d":"842"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":624},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":115.2,"d":"115"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,8,0]
[{"v":34000,"d":"34,000"},{"v":0.10304500000000001,"d":"10.30%"},{"v":3503.53,"d":"3,504"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1814.75,"d":"1,815"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":894.88,"d":"895"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":663},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":122.39999999999999,"d":"122"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.5,"d":"9"},0]
[{"v":36000,"d":"36,000"},{"v":0.10338527777777777,"d":"10.34%"},{"v":3721.87,"d":"3,722"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1933.75,"d":"1,934"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":947.52,"d":"948"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":702},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":129.6,"d":"130"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,9,0]
[{"v":38000,"d":"38,000"},{"v":0.10368973684210527,"d":"10.37%"},{"v":3940.21,"d":"3,940"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2052.75,"d":"2,053"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1000.1599999999999,"d":"1,000"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":741},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":136.79999999999998,"d":"137"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":9.5,"d":"10"},0]
[{"v":40000,"d":"40,000"},{"v":0.10396375000000001,"d":"10.40%"},{"v":4158.55,"d":"4,159"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":42000,"d":"42,000"},{"v":0.10421166666666667,"d":"10.42%"},{"v":4376.89,"d":"4,377"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2290.75,"d":"2,291"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1105.44,"d":"1,105"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":819},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":151.2,"d":"151"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":10.5,"d":"11"},0]
[{"v":44000,"d":"44,000"},{"v":0.10443704545454545,"d":"10.44%"},{"v":4595.23,"d":"4,595"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2409.75,"d":"2,410"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1158.08,"d":"1,158"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":858},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":158.4,"d":"158"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A154*N$13","v":0},0,11,0]
[{"v":46000,"d":"46,000"},{"v":0.10464282608695653,"d":"10.46%"},{"v":4813.570000000001,"d":"4,814"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2528.75,"d":"2,529"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1210.72,"d":"1,211"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":897},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":165.6,"d":"166"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.5,"d":"12"},0]
[{"v":48000,"d":"48,000"},{"v":0.10483145833333335,"d":"10.48%"},{"v":5031.910000000001,"d":"5,032"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2647.75,"d":"2,648"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1263.3600000000001,"d":"1,263"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":936},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":172.79999999999998,"d":"173"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,12,0]
[{"v":50000,"d":"50,000"},{"v":0.105005,"d":"10.50%"},{"v":5250.25,"d":"5,250"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":52000,"d":"52,000"},{"v":0.10516519230769229,"d":"10.52%"},{"v":5468.589999999999,"d":"5,469"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2885.75,"d":"2,886"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1368.6399999999999,"d":"1,369"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":187.2,"d":"187"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,13,0]
[{"v":54000,"d":"54,000"},{"v":0.1053135185185185,"d":"10.53%"},{"v":5686.929999999999,"d":"5,687"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3004.75,"d":"3,005"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1421.28,"d":"1,421"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":194.4,"d":"194"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.5,"d":"14"},0]
[{"v":56000,"d":"56,000"},{"v":0.10484025,"d":"10.48%"},{"v":5871.054,"d":"5,871"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3123.75,"d":"3,124"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":201.6,"d":"202"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,14,0]
[{"v":58000,"d":"58,000"},{"v":0.10408196551724137,"d":"10.41%"},{"v":6036.754,"d":"6,037"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3242.75,"d":"3,243"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":208.79999999999998,"d":"209"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":14.5,"d":"15"},0]
[{"v":60000,"d":"60,000"},{"v":0.10218423333333333,"d":"10.22%"},{"v":6131.054,"d":"6,131"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":62000,"d":"62,000"},{"v":0.09964119354838709,"d":"9.96%"},{"v":6177.754,"d":"6,178"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":223.2,"d":"223"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":15.5,"d":"16"},0]
[{"v":64000,"d":"64,000"},{"v":0.09725709375,"d":"9.73%"},{"v":6224.454,"d":"6,224"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":230.4,"d":"230"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,16,0]
[{"v":66000,"d":"66,000"},{"v":0.09501748484848485,"d":"9.50%"},{"v":6271.154,"d":"6,271"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":237.6,"d":"238"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.5,"d":"17"},0]
[{"v":68000,"d":"68,000"},{"v":0.09290961764705882,"d":"9.29%"},{"v":6317.854,"d":"6,318"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":244.79999999999998,"d":"245"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,17,0]
[{"v":70000,"d":"70,000"},{"v":0.0909222,"d":"9.09%"},{"v":6364.554,"d":"6,365"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":72000,"d":"72,000"},{"v":0.08904519444444445,"d":"8.90%"},{"v":6411.254,"d":"6,411"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":259.2,"d":"259"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,18,0]
[{"v":74000,"d":"74,000"},{"v":0.08726964864864864,"d":"8.73%"},{"v":6457.954,"d":"6,458"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":266.4,"d":"266"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.5,"d":"19"},0]
[{"v":76000,"d":"76,000"},{"v":0.08558755263157895,"d":"8.56%"},{"v":6504.654,"d":"6,505"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":273.59999999999997,"d":"274"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,19,0]

{"sheet":"UF3 All Funds","index":12,"n_rows":170,"n_cols":20,"rows_kept":170}
["Parking Unifor Unit 3 (UF3)"]
["All Fund"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.05,"d":"5%"}]
[{"$nulls":6},"Single",{"v":0.05,"d":"5%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.04,"d":"$0.04"},{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.04,"d":"$0.04"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.09,"d":"9%"},{"v":0,"d":"0%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.17216325999999998,"d":"17.22%"}},{"$f":"SUM(D17:Q17)","v":{"v":3443.2652,"d":"3,443"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":397.8,"d":"398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"2086*$M$10","v":{"v":83.44,"d":"83"}},{"$f":"+$A17*N$10","v":800},50,30,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.1701162,"d":"17.01%"},{"v":4252.905,"d":"4,253"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"v":497.25,"d":"497"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,{"v":83.44,"d":"83"},{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.16875149333333334,"d":"16.88%"},{"v":5062.5448,"d":"5,063"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":596.6999999999999,"d":"597"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,{"v":83.44,"d":"83"},{"v":1200,"d":"1,200"},75,45,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.16777670285714286,"d":"16.78%"},{"v":5872.1846,"d":"5,872"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":696.15,"d":"696"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,{"v":83.44,"d":"83"},{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.16704560999999996,"d":"16.70%"},{"v":6681.824399999999,"d":"6,682"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":795.6,"d":"796"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1600,"d":"1,600"},100,60,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.1664769822222222,"d":"16.65%"},{"v":7491.464199999999,"d":"7,491"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":895.05,"d":"895"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,{"v":83.44,"d":"83"},{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.16602208,"d":"16.60%"},{"v":8301.104,"d":"8,301"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":994.5,"d":"995"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,{"v":83.44,"d":"83"},{"v":2000,"d":"2,000"},125,75,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.16381518654545454,"d":"16.38%"},{"v":9009.83526,"d":"9,010"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":1094.6385,"d":"1,095"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,{"v":83.44,"d":"83"},{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12162.65,"d":"12,163"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1926.5000000000002,"d":"1,927"}}]
[{"v":60000,"d":"60,000"},{"v":0.15818906766666666,"d":"15.82%"},{"v":9491.34406,"d":"9,491"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":1228.5135,"d":"1,229"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,{"v":83.44,"d":"83"},{"v":2400,"d":"2,400"},150,90,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13650.15,"d":"13,650"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2176.5,"d":"2,177"}}]
[{"v":65000,"d":"65,000"},{"v":0.15342850553846152,"d":"15.34%"},{"v":9972.852859999999,"d":"9,973"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":1362.3885,"d":"1,362"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,{"v":83.44,"d":"83"},{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15137.65,"d":"15,138"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2426.5,"d":"2,427"}}]
[{"v":70000,"d":"70,000"},{"v":0.14934802371428568,"d":"14.93%"},{"v":10454.361659999999,"d":"10,454"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":1496.2634999999998,"d":"1,496"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,{"v":83.44,"d":"83"},{"v":2800,"d":"2,800"},175,105,0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16625.149999999998,"d":"16,625"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2676.5,"d":"2,677"}}]
[{"v":75000,"d":"75,000"},{"v":0.1458116061333333,"d":"14.58%"},{"v":10935.870459999998,"d":"10,936"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":1630.1384999999998,"d":"1,630"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,{"v":83.44,"d":"83"},{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18112.649999999998,"d":"18,113"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2926.5,"d":"2,927"}}]
[{"v":80000,"d":"80,000"},{"v":0.14271724075,"d":"14.27%"},{"v":11417.37926,"d":"11,417"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":1764.0134999999998,"d":"1,764"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,{"v":83.44,"d":"83"},{"v":3200,"d":"3,200"},200,120,0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19600.149999999998,"d":"19,600"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3176.5,"d":"3,177"}}]
[{"v":85000,"d":"85,000"},{"v":0.13998691835294116,"d":"14.00%"},{"v":11898.88806,"d":"11,899"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":1897.8884999999998,"d":"1,898"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,{"v":83.44,"d":"83"},{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21087.649999999998,"d":"21,088"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3426.5,"d":"3,427"}}]
[{"v":90000,"d":"90,000"},{"v":0.1374799651111111,"d":"13.75%"},{"v":12373.19686,"d":"12,373"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2031.7634999999998,"d":"2,032"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,{"v":83.44,"d":"83"},{"v":3600,"d":"3,600"},225,135,0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22575.149999999998,"d":"22,575"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3676.5,"d":"3,677"}}]
[{"v":95000,"d":"95,000"},{"v":0.13512321747368422,"d":"13.51%"},{"v":12836.705660000001,"d":"12,837"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2165.6384999999996,"d":"2,166"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,{"v":83.44,"d":"83"},{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24062.649999999998,"d":"24,063"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3926.5,"d":"3,927"}}]
[{"v":100000,"d":"100,000"},{"v":0.1330021446,"d":"13.30%"},{"v":13300.214460000001,"d":"13,300"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2299.5134999999996,"d":"2,300"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4000,"d":"4,000"},250,150,0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25550.149999999998,"d":"25,550"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4176.5,"d":"4,177"}}]
[{"v":105000,"d":"105,000"},{"v":0.13096751866666667,"d":"13.10%"},{"v":13751.589460000001,"d":"13,752"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2433.3884999999996,"d":"2,433"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":27037.649999999998,"d":"27,038"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4426.5,"d":"4,427"}}]
[{"v":110000,"d":"110,000"},{"v":0.12911785872727274,"d":"12.91%"},{"v":14202.964460000001,"d":"14,203"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2567.2634999999996,"d":"2,567"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4400,"d":"4,400"},275,165,0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":28525.149999999998,"d":"28,525"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4676.5,"d":"4,677"}}]
[{"v":115000,"d":"115,000"},{"v":0.1274290387826087,"d":"12.74%"},{"v":14654.339460000001,"d":"14,654"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2701.1384999999996,"d":"2,701"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":30012.649999999998,"d":"30,013"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4926.5,"d":"4,927"}}]
[{"v":120000,"d":"120,000"},{"v":0.12588095383333334,"d":"12.59%"},{"v":15105.714460000001,"d":"15,106"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2835.0134999999996,"d":"2,835"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":31500.149999999998,"d":"31,500"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5176.5,"d":"5,177"}}]
[{"v":125000,"d":"125,000"},{"v":0.12445671568000002,"d":"12.45%"},{"v":15557.089460000003,"d":"15,557"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2968.8885,"d":"2,969"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":32987.65,"d":"32,988"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5426.5,"d":"5,427"}}]
[{"v":130000,"d":"130,000"},{"v":0.12314203430769233,"d":"12.31%"},{"v":16008.464460000003,"d":"16,008"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3102.7635,"d":"3,103"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5200,"d":"5,200"},325,195,0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":34475.15,"d":"34,475"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5676.5,"d":"5,677"}}]
[{"v":135000,"d":"135,000"},{"v":0.12192473674074077,"d":"12.19%"},{"v":16459.839460000003,"d":"16,460"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3236.6385,"d":"3,237"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":35962.65,"d":"35,963"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5926.5,"d":"5,927"}}]
[{"v":140000,"d":"140,000"},{"v":0.12079438900000002,"d":"12.08%"},{"v":16911.214460000003,"d":"16,911"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3370.5135,"d":"3,371"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5600,"d":"5,600"},350,210,0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":37450.15,"d":"37,450"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6176.5,"d":"6,177"}}]
[{"v":145000,"d":"145,000"},{"v":0.11974199627586209,"d":"11.97%"},{"v":17362.589460000003,"d":"17,363"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3504.3885,"d":"3,504"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":38937.65,"d":"38,938"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6426.5,"d":"6,427"}}]
[{"v":150000,"d":"150,000"},{"v":0.11875976306666669,"d":"11.88%"},{"v":17813.964460000003,"d":"17,814"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3638.2635,"d":"3,638"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6000,"d":"6,000"},375,225,0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":40425.15,"d":"40,425"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6676.5,"d":"6,677"}}]
[{"v":155000,"d":"155,000"},{"v":0.1178408997419355,"d":"11.78%"},{"v":18265.339460000003,"d":"18,265"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3772.1385,"d":"3,772"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":41912.65,"d":"41,913"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6926.5,"d":"6,927"}}]
[{"v":160000,"d":"160,000"},{"v":0.11697946537500002,"d":"11.70%"},{"v":18716.714460000003,"d":"18,717"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3906.0135,"d":"3,906"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6400,"d":"6,400"},400,240,0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43400.15,"d":"43,400"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7176.5,"d":"7,177"}}]
[{"v":165000,"d":"165,000"},{"v":0.11551628006060606,"d":"11.55%"},{"v":19060.18621,"d":"19,060"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":170000,"d":"170,000"},{"v":0.11398638947058823,"d":"11.40%"},{"v":19377.68621,"d":"19,378"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6800,"d":"6,800"},425,255,0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":175000,"d":"175,000"},{"v":0.1125439212,"d":"11.25%"},{"v":19695.18621,"d":"19,695"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":180000,"d":"180,000"},{"v":0.11118159005555556,"d":"11.12%"},{"v":20012.68621,"d":"20,013"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7200,"d":"7,200"},450,270,0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":185000,"d":"185,000"},{"v":0.10989289843243243,"d":"10.99%"},{"v":20330.18621,"d":"20,330"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":190000,"d":"190,000"},{"v":0.10867203268421052,"d":"10.87%"},{"v":20647.68621,"d":"20,648"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7600,"d":"7,600"},475,285,0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":195000,"d":"195,000"},{"v":0.10751377543589744,"d":"10.75%"},{"v":20965.18621,"d":"20,965"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":200000,"d":"200,000"},{"v":0.10641343104999999,"d":"10.64%"},{"v":21282.68621,"d":"21,283"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3931.9852499999997,"d":"3,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":180.46800000000002,"d":"180"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":114.04800000000002,"d":"114"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":8000,"d":"8,000"},500,300,0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.16642626,"d":"16.64%"}},{"$f":"SUM(D56:Q56)","v":{"v":3328.5251999999996,"d":"3,329"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":397.8,"d":"398"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"2086*$M$11","v":{"v":83.44,"d":"83"}},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.16427659999999997,"d":"16.43%"},{"v":4106.914999999999,"d":"4,107"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":497.25,"d":"497"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,{"v":83.44,"d":"83"},{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.16284349333333334,"d":"16.28%"},{"v":4885.3048,"d":"4,885"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":596.6999999999999,"d":"597"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,{"v":83.44,"d":"83"},{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.1618198457142857,"d":"16.18%"},{"v":5663.6946,"d":"5,664"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":696.15,"d":"696"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,{"v":83.44,"d":"83"},{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.16105210999999997,"d":"16.11%"},{"v":6442.084399999999,"d":"6,442"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":795.6,"d":"796"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.1604549822222222,"d":"16.05%"},{"v":7220.4742,"d":"7,220"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":895.05,"d":"895"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,{"v":83.44,"d":"83"},{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.15997727999999997,"d":"16.00%"},{"v":7998.863999999999,"d":"7,999"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":994.5,"d":"995"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,{"v":83.44,"d":"83"},{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.1583731149090909,"d":"15.84%"},{"v":8710.52132,"d":"8,711"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":1093.95,"d":"1,094"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,{"v":83.44,"d":"83"},{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12155,"d":"12,155"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.15353196866666663,"d":"15.35%"},{"v":9211.918119999998,"d":"9,212"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":1219.5629999999999,"d":"1,220"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,{"v":83.44,"d":"83"},{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13550.699999999999,"d":"13,551"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2157,"d":"2,157"}}]
[{"v":65000,"d":"65,000"},{"v":0.1486488756923077,"d":"14.86%"},{"v":9662.17692,"d":"9,662"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":1353.4379999999999,"d":"1,353"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,{"v":83.44,"d":"83"},{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15038.199999999999,"d":"15,038"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2407,"d":"2,407"}}]
[{"v":70000,"d":"70,000"},{"v":0.1444633674285714,"d":"14.45%"},{"v":10112.43572,"d":"10,112"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":1487.313,"d":"1,487"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,{"v":83.44,"d":"83"},{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16525.7,"d":"16,526"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2657,"d":"2,657"}}]
[{"v":75000,"d":"75,000"},{"v":0.14083592693333333,"d":"14.08%"},{"v":10562.69452,"d":"10,563"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":1621.188,"d":"1,621"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,{"v":83.44,"d":"83"},{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18013.2,"d":"18,013"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2907,"d":"2,907"}}]
[{"v":80000,"d":"80,000"},{"v":0.1376619165,"d":"13.77%"},{"v":11012.95332,"d":"11,013"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":1755.063,"d":"1,755"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,{"v":83.44,"d":"83"},{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19500.7,"d":"19,501"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3157,"d":"3,157"}}]
[{"v":85000,"d":"85,000"},{"v":0.13486131905882354,"d":"13.49%"},{"v":11463.21212,"d":"11,463"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":1888.938,"d":"1,889"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,{"v":83.44,"d":"83"},{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20988.2,"d":"20,988"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3407,"d":"3,407"}}]
[{"v":90000,"d":"90,000"},{"v":0.13237189911111114,"d":"13.24%"},{"v":11913.470920000002,"d":"11,913"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":2022.813,"d":"2,023"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,{"v":83.44,"d":"83"},{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22475.7,"d":"22,476"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3657,"d":"3,657"}}]
[{"v":95000,"d":"95,000"},{"v":0.12998915494736843,"d":"13.00%"},{"v":12348.969720000001,"d":"12,349"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2156.688,"d":"2,157"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,{"v":83.44,"d":"83"},{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23963.2,"d":"23,963"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3907,"d":"3,907"}}]
[{"v":100000,"d":"100,000"},{"v":0.12781228520000001,"d":"12.78%"},{"v":12781.22852,"d":"12,781"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2290.563,"d":"2,291"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25450.7,"d":"25,451"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4157,"d":"4,157"}}]
[{"v":105000,"d":"105,000"},{"v":0.12572717638095238,"d":"12.57%"},{"v":13201.35352,"d":"13,201"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2424.438,"d":"2,424"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":26938.2,"d":"26,938"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4407,"d":"4,407"}}]
[{"v":110000,"d":"110,000"},{"v":0.12383162290909092,"d":"12.38%"},{"v":13621.47852,"d":"13,621"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2558.313,"d":"2,558"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":28425.7,"d":"28,426"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4657,"d":"4,657"}}]
[{"v":115000,"d":"115,000"},{"v":0.12210090017391305,"d":"12.21%"},{"v":14041.60352,"d":"14,042"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2692.188,"d":"2,692"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":29913.2,"d":"29,913"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4907,"d":"4,907"}}]
[{"v":120000,"d":"120,000"},{"v":0.12051440433333334,"d":"12.05%"},{"v":14461.72852,"d":"14,462"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2826.063,"d":"2,826"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":31400.7,"d":"31,401"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5157,"d":"5,157"}}]
[{"v":125000,"d":"125,000"},{"v":0.11905482815999999,"d":"11.91%"},{"v":14881.853519999999,"d":"14,882"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2959.9379999999996,"d":"2,960"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":32888.2,"d":"32,888"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5407,"d":"5,407"}}]
[{"v":130000,"d":"130,000"},{"v":0.11770752707692307,"d":"11.77%"},{"v":15301.978519999999,"d":"15,302"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3093.8129999999996,"d":"3,094"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":34375.7,"d":"34,376"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5657,"d":"5,657"}}]
[{"v":135000,"d":"135,000"},{"v":0.11646002607407406,"d":"11.65%"},{"v":15722.103519999999,"d":"15,722"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3227.6879999999996,"d":"3,228"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":35863.2,"d":"35,863"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5907,"d":"5,907"}}]
[{"v":140000,"d":"140,000"},{"v":0.11530163228571429,"d":"11.53%"},{"v":16142.22852,"d":"16,142"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3361.5629999999996,"d":"3,362"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":37350.7,"d":"37,351"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6157,"d":"6,157"}}]
[{"v":145000,"d":"145,000"},{"v":0.11422312772413794,"d":"11.42%"},{"v":16562.35352,"d":"16,562"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3495.4379999999996,"d":"3,495"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":38838.2,"d":"38,838"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6407,"d":"6,407"}}]
[{"v":150000,"d":"150,000"},{"v":0.11321652346666668,"d":"11.32%"},{"v":16982.47852,"d":"16,982"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3629.3129999999996,"d":"3,629"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":40325.7,"d":"40,326"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6657,"d":"6,657"}}]
[{"v":155000,"d":"155,000"},{"v":0.11227486141935485,"d":"11.23%"},{"v":17402.60352,"d":"17,403"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3763.1879999999996,"d":"3,763"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":41813.2,"d":"41,813"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6907,"d":"6,907"}}]
[{"v":160000,"d":"160,000"},{"v":0.11139205325,"d":"11.14%"},{"v":17822.72852,"d":"17,823"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3897.0629999999996,"d":"3,897"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":43300.7,"d":"43,301"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7157,"d":"7,157"}}]
[{"v":165000,"d":"165,000"},{"v":0.11053029406060606,"d":"11.05%"},{"v":18237.49852,"d":"18,237"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":170000,"d":"170,000"},{"v":0.1089632265882353,"d":"10.90%"},{"v":18523.74852,"d":"18,524"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":175000,"d":"175,000"},{"v":0.10748570582857143,"d":"10.75%"},{"v":18809.99852,"d":"18,810"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":180000,"d":"180,000"},{"v":0.10609026955555556,"d":"10.61%"},{"v":19096.24852,"d":"19,096"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":185000,"d":"185,000"},{"v":0.10477026227027028,"d":"10.48%"},{"v":19382.49852,"d":"19,382"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":190000,"d":"190,000"},{"v":0.10351972905263158,"d":"10.35%"},{"v":19668.74852,"d":"19,669"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":195000,"d":"195,000"},{"v":0.10233332574358975,"d":"10.23%"},{"v":19954.99852,"d":"19,955"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":200000,"d":"200,000"},{"v":0.10120624260000001,"d":"10.12%"},{"v":20241.24852,"d":"20,241"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4025.5829999999996,"d":"4,026"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":186.73200000000003,"d":"187"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":118.04400000000001,"d":"118"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.16856645999999997,"d":"16.86%"}},{"$f":"SUM(D95:Q95)","v":{"v":3371.3291999999997,"d":"3,371"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":428.4000000000001,"d":"428"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"2086*$M$12","v":{"v":83.44,"d":"83"}},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.16629475999999999,"d":"16.63%"},{"v":4157.369,"d":"4,157"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":535.5000000000001,"d":"536"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,{"v":83.44,"d":"83"},{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.16478029333333333,"d":"16.48%"},{"v":4943.4088,"d":"4,943"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":642.6,"d":"643"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,{"v":83.44,"d":"83"},{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.1636985314285714,"d":"16.37%"},{"v":5729.4486,"d":"5,729"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":749.7000000000002,"d":"750"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,{"v":83.44,"d":"83"},{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.16288720999999998,"d":"16.29%"},{"v":6515.488399999999,"d":"6,515"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":856.8000000000002,"d":"857"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.16225618222222224,"d":"16.23%"},{"v":7301.528200000001,"d":"7,302"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":963.9000000000001,"d":"964"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,{"v":83.44,"d":"83"},{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.16175135999999998,"d":"16.18%"},{"v":8087.567999999999,"d":"8,088"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":1071.0000000000002,"d":"1,071"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,{"v":83.44,"d":"83"},{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.16066890690909094,"d":"16.07%"},{"v":8836.789880000002,"d":"8,837"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":1178.1000000000001,"d":"1,178"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,{"v":83.44,"d":"83"},{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.15678289466666664,"d":"15.68%"},{"v":9406.97368,"d":"9,407"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":1308.1499999999999,"d":"1,308"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,{"v":83.44,"d":"83"},{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14535,"d":"14,535"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2137.5,"d":"2,138"}}]
[{"v":65000,"d":"65,000"},{"v":0.15194396123076925,"d":"15.19%"},{"v":9876.35748,"d":"9,876"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":1461.1499999999999,"d":"1,461"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,{"v":83.44,"d":"83"},{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16235,"d":"16,235"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2387.5,"d":"2,388"}}]
[{"v":70000,"d":"70,000"},{"v":0.147796304,"d":"14.78%"},{"v":10345.74128,"d":"10,346"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":1614.1499999999999,"d":"1,614"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,{"v":83.44,"d":"83"},{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17935,"d":"17,935"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2637.5,"d":"2,638"}}]
[{"v":75000,"d":"75,000"},{"v":0.14420166773333334,"d":"14.42%"},{"v":10815.12508,"d":"10,815"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":1767.1499999999999,"d":"1,767"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,{"v":83.44,"d":"83"},{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19635,"d":"19,635"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5,"d":"2,888"}}]
[{"v":80000,"d":"80,000"},{"v":0.14105636100000002,"d":"14.11%"},{"v":11284.508880000001,"d":"11,285"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":1920.1499999999999,"d":"1,920"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,{"v":83.44,"d":"83"},{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21335,"d":"21,335"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3137.5,"d":"3,138"}}]
[{"v":85000,"d":"85,000"},{"v":0.1382810903529412,"d":"13.83%"},{"v":11753.89268,"d":"11,754"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":2073.15,"d":"2,073"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,{"v":83.44,"d":"83"},{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23035,"d":"23,035"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3387.5,"d":"3,388"}}]
[{"v":90000,"d":"90,000"},{"v":0.13581418311111113,"d":"13.58%"},{"v":12223.27648,"d":"12,223"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":2226.15,"d":"2,226"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,{"v":83.44,"d":"83"},{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24735,"d":"24,735"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3637.5,"d":"3,638"}}]
[{"v":95000,"d":"95,000"},{"v":0.13356526610526318,"d":"13.36%"},{"v":12688.700280000001,"d":"12,689"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2379.15,"d":"2,379"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,{"v":83.44,"d":"83"},{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26435,"d":"26,435"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3887.5,"d":"3,888"}}]
[{"v":100000,"d":"100,000"},{"v":0.1314008408,"d":"13.14%"},{"v":13140.08408,"d":"13,140"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2532.15,"d":"2,532"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":28135,"d":"28,135"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4137.5,"d":"4,138"}}]
[{"v":105000,"d":"105,000"},{"v":0.12932699123809524,"d":"12.93%"},{"v":13579.33408,"d":"13,579"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2685.15,"d":"2,685"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":29835,"d":"29,835"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4387.5,"d":"4,388"}}]
[{"v":110000,"d":"110,000"},{"v":0.12744167345454546,"d":"12.74%"},{"v":14018.58408,"d":"14,019"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2838.15,"d":"2,838"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":31535,"d":"31,535"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.5,"d":"4,638"}}]
[{"v":115000,"d":"115,000"},{"v":0.12572029634782608,"d":"12.57%"},{"v":14457.83408,"d":"14,458"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2991.15,"d":"2,991"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33235,"d":"33,235"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4887.5,"d":"4,888"}}]
[{"v":120000,"d":"120,000"},{"v":0.12414236733333334,"d":"12.41%"},{"v":14897.08408,"d":"14,897"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3144.15,"d":"3,144"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":34935,"d":"34,935"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5137.5,"d":"5,138"}}]
[{"v":125000,"d":"125,000"},{"v":0.12269067264,"d":"12.27%"},{"v":15336.33408,"d":"15,336"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3297.15,"d":"3,297"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":36635,"d":"36,635"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5387.5,"d":"5,388"}}]
[{"v":130000,"d":"130,000"},{"v":0.12135064676923077,"d":"12.14%"},{"v":15775.58408,"d":"15,776"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3450.15,"d":"3,450"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":38335,"d":"38,335"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5637.5,"d":"5,638"}}]
[{"v":135000,"d":"135,000"},{"v":0.12010988207407408,"d":"12.01%"},{"v":16214.83408,"d":"16,215"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3603.15,"d":"3,603"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":40035,"d":"40,035"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5887.5,"d":"5,888"}}]
[{"v":140000,"d":"140,000"},{"v":0.11895774342857143,"d":"11.90%"},{"v":16654.08408,"d":"16,654"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3756.1499999999996,"d":"3,756"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":41735,"d":"41,735"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6137.5,"d":"6,138"}}]
[{"v":145000,"d":"145,000"},{"v":0.11788506262068967,"d":"11.79%"},{"v":17093.33408,"d":"17,093"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3909.1499999999996,"d":"3,909"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":43435,"d":"43,435"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6387.5,"d":"6,388"}}]
[{"v":150000,"d":"150,000"},{"v":0.11688389386666667,"d":"11.69%"},{"v":17532.58408,"d":"17,533"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4062.1499999999996,"d":"4,062"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":45135,"d":"45,135"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6637.5,"d":"6,638"}}]
[{"v":155000,"d":"155,000"},{"v":0.1159473166451613,"d":"11.59%"},{"v":17971.83408,"d":"17,972"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4215.15,"d":"4,215"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":46835,"d":"46,835"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6887.5,"d":"6,888"}}]
[{"v":160000,"d":"160,000"},{"v":0.1150692755,"d":"11.51%"},{"v":18411.08408,"d":"18,411"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4368.15,"d":"4,368"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":48535,"d":"48,535"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7137.5,"d":"7,138"}}]
[{"v":165000,"d":"165,000"},{"v":0.11424444896969697,"d":"11.42%"},{"v":18850.33408,"d":"18,850"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4521.15,"d":"4,521"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":50235,"d":"50,235"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7387.5,"d":"7,388"}}]
[{"v":170000,"d":"170,000"},{"v":0.11321614164705883,"d":"11.32%"},{"v":19246.74408,"d":"19,247"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4631.3099999999995,"d":"4,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":175000,"d":"175,000"},{"v":0.11161710902857143,"d":"11.16%"},{"v":19532.99408,"d":"19,533"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4631.3099999999995,"d":"4,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":180000,"d":"180,000"},{"v":0.11010691155555556,"d":"11.01%"},{"v":19819.24408,"d":"19,819"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4631.3099999999995,"d":"4,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":185000,"d":"185,000"},{"v":0.10867834637837838,"d":"10.87%"},{"v":20105.49408,"d":"20,105"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4631.3099999999995,"d":"4,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":190000,"d":"190,000"},{"v":0.10732496884210527,"d":"10.73%"},{"v":20391.74408,"d":"20,392"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4631.3099999999995,"d":"4,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":195000,"d":"195,000"},{"v":0.10604099528205128,"d":"10.60%"},{"v":20677.99408,"d":"20,678"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4631.3099999999995,"d":"4,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":200000,"d":"200,000"},{"v":0.1048212204,"d":"10.48%"},{"v":20964.24408,"d":"20,964"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4631.3099999999995,"d":"4,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":194.23800000000003,"d":"194"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":122.74200000000002,"d":"123"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.17760756,"d":"17.76%"}},{"$f":"SUM(D134:Q134)","v":{"v":3552.1512,"d":"3,552"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":428.4000000000001,"d":"428"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"2086*$M$13","v":{"v":83.44,"d":"83"}},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.17552763999999998,"d":"17.55%"},{"v":4388.191,"d":"4,388"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":535.5000000000001,"d":"536"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,{"v":83.44,"d":"83"},{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.17414102666666667,"d":"17.41%"},{"v":5224.2308,"d":"5,224"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":642.6,"d":"643"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,{"v":83.44,"d":"83"},{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.17315058857142854,"d":"17.32%"},{"v":6060.270599999999,"d":"6,060"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":749.7000000000002,"d":"750"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,{"v":83.44,"d":"83"},{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.17240775999999997,"d":"17.24%"},{"v":6896.3103999999985,"d":"6,896"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":856.8000000000002,"d":"857"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.17183000444444443,"d":"17.18%"},{"v":7732.3502,"d":"7,732"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":963.9000000000001,"d":"964"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,{"v":83.44,"d":"83"},{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.1713678,"d":"17.14%"},{"v":8568.39,"d":"8,568"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":1071.0000000000002,"d":"1,071"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,{"v":83.44,"d":"83"},{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.1708641170909091,"d":"17.09%"},{"v":9397.52644,"d":"9,398"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":1178.1000000000001,"d":"1,178"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,{"v":83.44,"d":"83"},{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.16763543733333333,"d":"16.76%"},{"v":10058.12624,"d":"10,058"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":1296.216,"d":"1,296"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,{"v":83.44,"d":"83"},{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14402.4,"d":"14,402"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2118,"d":"2,118"}}]
[{"v":65000,"d":"65,000"},{"v":0.16196169292307694,"d":"16.20%"},{"v":10527.510040000001,"d":"10,528"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":1449.216,"d":"1,449"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,{"v":83.44,"d":"83"},{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16102.4,"d":"16,102"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2368,"d":"2,368"}}]
[{"v":70000,"d":"70,000"},{"v":0.1570984834285714,"d":"15.71%"},{"v":10996.893839999999,"d":"10,997"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":1602.2159999999997,"d":"1,602"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,{"v":83.44,"d":"83"},{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17802.399999999998,"d":"17,802"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2618,"d":"2,618"}}]
[{"v":75000,"d":"75,000"},{"v":0.15288370186666664,"d":"15.29%"},{"v":11466.277639999998,"d":"11,466"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":1755.2159999999997,"d":"1,755"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,{"v":83.44,"d":"83"},{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19502.399999999998,"d":"19,502"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2868,"d":"2,868"}}]
[{"v":80000,"d":"80,000"},{"v":0.149195768,"d":"14.92%"},{"v":11935.66144,"d":"11,936"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":1908.2159999999997,"d":"1,908"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,{"v":83.44,"d":"83"},{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21202.399999999998,"d":"21,202"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3118,"d":"3,118"}}]
[{"v":85000,"d":"85,000"},{"v":0.14594170870588236,"d":"14.59%"},{"v":12405.045240000001,"d":"12,405"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":2061.216,"d":"2,061"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,{"v":83.44,"d":"83"},{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22902.399999999998,"d":"22,902"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3368,"d":"3,368"}}]
[{"v":90000,"d":"90,000"},{"v":0.14304921155555556,"d":"14.30%"},{"v":12874.42904,"d":"12,874"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":2214.216,"d":"2,214"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,{"v":83.44,"d":"83"},{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24602.399999999998,"d":"24,602"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3618,"d":"3,618"}}]
[{"v":95000,"d":"95,000"},{"v":0.1404611877894737,"d":"14.05%"},{"v":13343.81284,"d":"13,344"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":2367.216,"d":"2,367"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,{"v":83.44,"d":"83"},{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26302.399999999998,"d":"26,302"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3868,"d":"3,868"}}]
[{"v":100000,"d":"100,000"},{"v":0.1380239664,"d":"13.80%"},{"v":13802.396639999999,"d":"13,802"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2520.216,"d":"2,520"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":28002.399999999998,"d":"28,002"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4118,"d":"4,118"}}]
[{"v":105000,"d":"105,000"},{"v":0.13563472990476189,"d":"13.56%"},{"v":14241.646639999999,"d":"14,242"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2673.216,"d":"2,673"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":29702.399999999998,"d":"29,702"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4368,"d":"4,368"}}]
[{"v":110000,"d":"110,000"},{"v":0.1334626967272727,"d":"13.35%"},{"v":14680.896639999999,"d":"14,681"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2826.216,"d":"2,826"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":31402.399999999998,"d":"31,402"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4618,"d":"4,618"}}]
[{"v":115000,"d":"115,000"},{"v":0.13147953599999998,"d":"13.15%"},{"v":15120.146639999999,"d":"15,120"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2979.216,"d":"2,979"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":33102.4,"d":"33,102"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4868,"d":"4,868"}}]
[{"v":120000,"d":"120,000"},{"v":0.12966163866666666,"d":"12.97%"},{"v":15559.396639999999,"d":"15,559"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3132.216,"d":"3,132"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":34802.4,"d":"34,802"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5118,"d":"5,118"}}]
[{"v":125000,"d":"125,000"},{"v":0.12798917312,"d":"12.80%"},{"v":15998.646639999999,"d":"15,999"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3285.216,"d":"3,285"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":36502.4,"d":"36,502"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5368,"d":"5,368"}}]
[{"v":130000,"d":"130,000"},{"v":0.12644535876923077,"d":"12.64%"},{"v":16437.89664,"d":"16,438"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3438.216,"d":"3,438"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":38202.4,"d":"38,202"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5618,"d":"5,618"}}]
[{"v":135000,"d":"135,000"},{"v":0.12501590103703702,"d":"12.50%"},{"v":16877.14664,"d":"16,877"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3591.216,"d":"3,591"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":39902.4,"d":"39,902"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5868,"d":"5,868"}}]
[{"v":140000,"d":"140,000"},{"v":0.12368854742857142,"d":"12.37%"},{"v":17316.39664,"d":"17,316"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3744.216,"d":"3,744"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":41602.4,"d":"41,602"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6118,"d":"6,118"}}]
[{"v":145000,"d":"145,000"},{"v":0.12245273544827585,"d":"12.25%"},{"v":17755.64664,"d":"17,756"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3897.216,"d":"3,897"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":43302.4,"d":"43,302"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6368,"d":"6,368"}}]
[{"v":150000,"d":"150,000"},{"v":0.12129931093333332,"d":"12.13%"},{"v":18194.89664,"d":"18,195"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4050.216,"d":"4,050"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":45002.4,"d":"45,002"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6618,"d":"6,618"}}]
[{"v":155000,"d":"155,000"},{"v":0.12022030090322583,"d":"12.02%"},{"v":18634.146640000003,"d":"18,634"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4203.216,"d":"4,203"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":46702.4,"d":"46,702"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6868,"d":"6,868"}}]
[{"v":160000,"d":"160,000"},{"v":0.11920872900000001,"d":"11.92%"},{"v":19073.396640000003,"d":"19,073"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4356.216,"d":"4,356"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":48402.4,"d":"48,402"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7118,"d":"7,118"}}]
[{"v":165000,"d":"165,000"},{"v":0.1182584644848485,"d":"11.83%"},{"v":19512.646640000003,"d":"19,513"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4509.216,"d":"4,509"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":50102.4,"d":"50,102"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7368,"d":"7,368"}}]
[{"v":170000,"d":"170,000"},{"v":0.11736409788235296,"d":"11.74%"},{"v":19951.896640000003,"d":"19,952"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4662.216,"d":"4,662"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":51802.4,"d":"51,802"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7618,"d":"7,618"}}]
[{"v":175000,"d":"175,000"},{"v":0.11606620937142859,"d":"11.61%"},{"v":20311.58664,"d":"20,312"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4735.656,"d":"4,736"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":180000,"d":"180,000"},{"v":0.11443242577777779,"d":"11.44%"},{"v":20597.83664,"d":"20,598"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4735.656,"d":"4,736"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":185000,"d":"185,000"},{"v":0.11288695481081082,"d":"11.29%"},{"v":20884.08664,"d":"20,884"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4735.656,"d":"4,736"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":190000,"d":"190,000"},{"v":0.11142282442105264,"d":"11.14%"},{"v":21170.33664,"d":"21,170"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4735.656,"d":"4,736"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":195000,"d":"195,000"},{"v":0.11003377764102565,"d":"11.00%"},{"v":21456.58664,"d":"21,457"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4735.656,"d":"4,736"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":200000,"d":"200,000"},{"v":0.10871418320000001,"d":"10.87%"},{"v":21742.83664,"d":"21,743"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4735.656,"d":"4,736"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":203.95800000000003,"d":"204"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":128.84400000000002,"d":"129"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"v":83.44,"d":"83"},{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]

{"sheet":"UF4 All Funds","index":13,"n_rows":170,"n_cols":20,"rows_kept":170}
["Security Unifor Unit 4 (UF4)"]
["All Fund"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.298]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.55,"d":"55%"}]
[{"$nulls":6},"Single",{"v":0.05,"d":"5%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge\n(FT only)","PRB Surcharge (FT only)","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.07,"d":"7.00%"},null,null,{"v":0.04,"d":"$0.04"},{"$f":"0.04*0.6629","v":{"v":0.026516,"d":"2.65%"}},{"$f":"0.0025*0.6629","v":{"v":0.00165725,"d":"0.17%"}},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.07,"d":"7.00%"},null,null,{"v":0.04,"d":"$0.04"},{"$f":"0.035*0.61","v":{"v":0.02135,"d":"2.14%"}},{"v":0.00165725,"d":"0.17%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.07,"d":"7.00%"},null,null,{"v":0.04,"d":"$0.04"},{"$f":"0.035*0.61","v":{"v":0.02135,"d":"2.14%"}},{"v":0.00165725,"d":"0.17%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Full-time employees only"]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.07,"d":"7.00%"},null,null,{"v":0.04,"d":"$0.04"},{"v":0.02135,"d":"2.14%"},{"v":0.00165725,"d":"0.17%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.34,"d":"34%"},{"v":0.27,"d":"27%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.32505567,"d":"32.51%"}},{"$f":"SUM(D17:Q17)","v":{"v":6501.1134,"d":"6,501"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":1691.8000000000002,"d":"1,692"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$10","v":{"v":83.44,"d":"83"}},{"$f":"+$A17*N$10","v":{"v":530.32,"d":"530"}},{"v":33.145,"d":"33"},30,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.30257501,"d":"30.26%"},{"v":7564.375249999999,"d":"7,564"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"v":2114.7500000000005,"d":"2,115"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":83.44,"d":"83"},{"v":662.9000000000001,"d":"663"},{"v":41.431250000000006,"d":"41"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.2875879033333334,"d":"28.76%"},{"v":8627.637100000002,"d":"8,628"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":2537.7000000000003,"d":"2,538"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":83.44,"d":"83"},{"v":795.48,"d":"795"},{"v":49.7175,"d":"50"},45,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.27688282714285717,"d":"27.69%"},{"v":9690.89895,"d":"9,691"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":2960.65,"d":"2,961"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":83.44,"d":"83"},{"v":928.0600000000001,"d":"928"},{"v":58.003750000000004,"d":"58"},{"v":52.5,"d":"53"},0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.26885402,"d":"26.89%"},{"v":10754.160800000001,"d":"10,754"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":3383.6000000000004,"d":"3,384"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":83.44,"d":"83"},{"v":1060.64,"d":"1,061"},{"v":66.29,"d":"66"},60,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.26260939222222224,"d":"26.26%"},{"v":11817.42265,"d":"11,817"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":3806.55,"d":"3,807"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":83.44,"d":"83"},{"v":1193.22,"d":"1,193"},{"v":74.57625,"d":"75"},{"v":67.5,"d":"68"},0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.25761369,"d":"25.76%"},{"v":12880.6845,"d":"12,881"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":4229.500000000001,"d":"4,230"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":83.44,"d":"83"},{"v":1325.8000000000002,"d":"1,326"},{"v":82.86250000000001,"d":"83"},75,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.251637314,"d":"25.16%"},{"v":13840.05227,"d":"13,840"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":4655.996,"d":"4,656"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":83.44,"d":"83"},{"v":1458.38,"d":"1,458"},{"v":91.14875,"d":"91"},{"v":82.5,"d":"83"},0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12162.65,"d":"12,163"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1928.5000000000002,"d":"1,929"}}]
[{"v":60000,"d":"60,000"},{"v":0.24518503533333336,"d":"24.52%"},{"v":14711.102120000001,"d":"14,711"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":5256.246000000001,"d":"5,256"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":83.44,"d":"83"},{"v":1590.96,"d":"1,591"},{"v":99.435,"d":"99"},90,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13650.15,"d":"13,650"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2278.5000000000005,"d":"2,279"}}]
[{"v":65000,"d":"65,000"},{"v":0.23972541492307697,"d":"23.97%"},{"v":15582.151970000003,"d":"15,582"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":5856.496000000001,"d":"5,856"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":83.44,"d":"83"},{"v":1723.5400000000002,"d":"1,724"},{"v":107.72125000000001,"d":"108"},{"v":97.5,"d":"98"},0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15137.65,"d":"15,138"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2628.5000000000005,"d":"2,629"}}]
[{"v":70000,"d":"70,000"},{"v":0.23504574028571432,"d":"23.50%"},{"v":16453.201820000002,"d":"16,453"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":6456.745999999999,"d":"6,457"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1856.1200000000001,"d":"1,856"},{"v":116.00750000000001,"d":"116"},105,0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16625.149999999998,"d":"16,625"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2978.5,"d":"2,979"}}]
[{"v":75000,"d":"75,000"},{"v":0.23099002226666668,"d":"23.10%"},{"v":17324.25167,"d":"17,324"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":7056.995999999999,"d":"7,057"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":83.44,"d":"83"},{"v":1988.7,"d":"1,989"},{"v":124.29375,"d":"124"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18112.649999999998,"d":"18,113"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3328.5000000000005,"d":"3,329"}}]
[{"v":80000,"d":"80,000"},{"v":0.227441269,"d":"22.74%"},{"v":18195.30152,"d":"18,195"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":7657.245999999999,"d":"7,657"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":83.44,"d":"83"},{"v":2121.28,"d":"2,121"},{"v":132.58,"d":"133"},120,0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19600.149999999998,"d":"19,600"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3678.5000000000005,"d":"3,679"}}]
[{"v":85000,"d":"85,000"},{"v":0.22431001611764706,"d":"22.43%"},{"v":19066.35137,"d":"19,066"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":8257.496,"d":"8,257"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":83.44,"d":"83"},{"v":2253.86,"d":"2,254"},{"v":140.86625,"d":"141"},{"v":127.5,"d":"128"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21087.649999999998,"d":"21,088"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4028.5,"d":"4,029"}}]
[{"v":90000,"d":"90,000"},{"v":0.22144668022222222,"d":"22.14%"},{"v":19930.20122,"d":"19,930"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":8857.746,"d":"8,858"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":83.44,"d":"83"},{"v":2386.44,"d":"2,386"},{"v":149.1525,"d":"149"},135,0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22575.149999999998,"d":"22,575"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4378.500000000001,"d":"4,379"}}]
[{"v":95000,"d":"95,000"},{"v":0.21877106389473683,"d":"21.88%"},{"v":20783.25107,"d":"20,783"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":9457.996,"d":"9,458"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":83.44,"d":"83"},{"v":2519.02,"d":"2,519"},{"v":157.43875,"d":"157"},{"v":142.5,"d":"143"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24062.649999999998,"d":"24,063"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4728.500000000001,"d":"4,729"}}]
[{"v":100000,"d":"100,000"},{"v":0.21636300919999996,"d":"21.64%"},{"v":21636.300919999994,"d":"21,636"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10058.246,"d":"10,058"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2651.6000000000004,"d":"2,652"},{"v":165.72500000000002,"d":"166"},150,0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25550.149999999998,"d":"25,550"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.21411825876190474,"d":"21.41%"},{"v":22482.417169999997,"d":"22,482"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10658.496,"d":"10,658"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2784.1800000000003,"d":"2,784"},{"v":174.01125000000002,"d":"174"},{"v":157.5,"d":"158"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":27037.649999999998,"d":"27,038"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.21207757654545453,"d":"21.21%"},{"v":23328.53342,"d":"23,329"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11258.746,"d":"11,259"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2916.76,"d":"2,917"},{"v":182.2975,"d":"182"},165,0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":28525.149999999998,"d":"28,525"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5778.500000000001,"d":"5,779"}}]
[{"v":115000,"d":"115,000"},{"v":0.21021434495652172,"d":"21.02%"},{"v":24174.64967,"d":"24,175"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11858.996,"d":"11,859"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3049.34,"d":"3,049"},{"v":190.58375,"d":"191"},{"v":172.5,"d":"173"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":30012.649999999998,"d":"30,013"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6128.500000000001,"d":"6,129"}}]
[{"v":120000,"d":"120,000"},{"v":0.20850638266666663,"d":"20.85%"},{"v":25020.765919999994,"d":"25,021"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12459.246,"d":"12,459"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"$f":"+$A37*N$10","v":{"v":3181.92,"d":"3,182"}},{"v":198.87,"d":"199"},180,0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":31500.149999999998,"d":"31,500"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6478.500000000001,"d":"6,479"}}]
[{"v":125000,"d":"125,000"},{"v":0.20693505735999998,"d":"20.69%"},{"v":25866.882169999997,"d":"25,867"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13059.496000000001,"d":"13,059"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3314.5,"d":"3,315"},{"v":207.15625,"d":"207"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":32987.65,"d":"32,988"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6828.5,"d":"6,829"}}]
[{"v":130000,"d":"130,000"},{"v":0.20548460323076922,"d":"20.55%"},{"v":26712.99842,"d":"26,713"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13659.746000000001,"d":"13,660"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3447.0800000000004,"d":"3,447"},{"v":215.44250000000002,"d":"215"},195,0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":34475.15,"d":"34,475"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7178.500000000001,"d":"7,179"}}]
[{"v":135000,"d":"135,000"},{"v":0.20414159014814812,"d":"20.41%"},{"v":27559.114669999995,"d":"27,559"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14259.996000000001,"d":"14,260"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3579.6600000000003,"d":"3,580"},{"v":223.72875000000002,"d":"224"},{"v":202.5,"d":"203"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":35962.65,"d":"35,963"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7528.500000000001,"d":"7,529"}}]
[{"v":140000,"d":"140,000"},{"v":0.20289450657142855,"d":"20.29%"},{"v":28405.230919999998,"d":"28,405"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14860.246000000001,"d":"14,860"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3712.2400000000002,"d":"3,712"},{"v":232.01500000000001,"d":"232"},210,0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":37450.15,"d":"37,450"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7878.5,"d":"7,879"}}]
[{"v":145000,"d":"145,000"},{"v":0.2017334287586207,"d":"20.17%"},{"v":29251.34717,"d":"29,251"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15460.496000000003,"d":"15,460"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3844.82,"d":"3,845"},{"v":240.30125,"d":"240"},{"v":217.5,"d":"218"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":38937.65,"d":"38,938"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8228.500000000002,"d":"8,229"}}]
[{"v":150000,"d":"150,000"},{"v":0.20064975613333336,"d":"20.06%"},{"v":30097.463420000004,"d":"30,097"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16060.746000000003,"d":"16,061"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3977.4,"d":"3,977"},{"v":248.5875,"d":"249"},225,0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":40425.15,"d":"40,425"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8578.500000000002,"d":"8,579"}}]
[{"v":155000,"d":"155,000"},{"v":0.19963599787096772,"d":"19.96%"},{"v":30943.57967,"d":"30,944"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16660.996000000003,"d":"16,661"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4109.9800000000005,"d":"4,110"},{"v":256.87375000000003,"d":"257"},{"v":232.5,"d":"233"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":41912.65,"d":"41,913"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8928.500000000002,"d":"8,929"}}]
[{"v":160000,"d":"160,000"},{"v":0.1986855995,"d":"19.87%"},{"v":31789.695920000002,"d":"31,790"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17261.246000000003,"d":"17,261"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4242.56,"d":"4,243"},{"v":265.16,"d":"265"},240,0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43400.15,"d":"43,400"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9278.500000000002,"d":"9,279"}}]
[{"v":165000,"d":"165,000"},{"v":0.19486067072727273,"d":"19.49%"},{"v":32152.01067,"d":"32,152"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4375.14,"d":"4,375"},{"v":273.44625,"d":"273"},{"v":247.5,"d":"248"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[{"v":170000,"d":"170,000"},{"v":0.19057574658823528,"d":"19.06%"},{"v":32397.87692,"d":"32,398"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4507.72,"d":"4,508"},{"v":281.7325,"d":"282"},255,0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[{"v":175000,"d":"175,000"},{"v":0.18653567525714285,"d":"18.65%"},{"v":32643.743169999998,"d":"32,644"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4640.3,"d":"4,640"},{"v":290.01875,"d":"290"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[{"v":180000,"d":"180,000"},{"v":0.18272005233333333,"d":"18.27%"},{"v":32889.60942,"d":"32,890"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4772.88,"d":"4,773"},{"v":298.305,"d":"298"},270,0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[{"v":185000,"d":"185,000"},{"v":0.1791106792972973,"d":"17.91%"},{"v":33135.47567,"d":"33,135"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4905.46,"d":"4,905"},{"v":306.59125,"d":"307"},{"v":277.5,"d":"278"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[{"v":190000,"d":"190,000"},{"v":0.1756912732631579,"d":"17.57%"},{"v":33381.34192,"d":"33,381"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":5038.04,"d":"5,038"},{"v":314.8775,"d":"315"},285,0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[{"v":195000,"d":"195,000"},{"v":0.17244722138461538,"d":"17.24%"},{"v":33627.20817,"d":"33,627"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":5170.62,"d":"5,171"},{"v":323.16375,"d":"323"},{"v":292.5,"d":"293"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[{"v":200000,"d":"200,000"},{"v":0.1693653721,"d":"16.94%"},{"v":33873.07442,"d":"33,873"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17377.6945,"d":"17,378"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1425.708,"d":"1,426"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":912.1680000000001,"d":"912"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":5303.200000000001,"d":"5,303"},{"v":331.45000000000005,"d":"331"},300,0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9346.400000000001,"d":"9,346"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.3227166700000001,"d":"32.27%"}},{"$f":"SUM(D56:Q56)","v":{"v":6454.333400000001,"d":"6,454"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":1691.8000000000002,"d":"1,692"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$11","v":{"v":83.44,"d":"83"}},{"$f":"+$A56*N$11","v":427},{"v":33.145,"d":"33"},5,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.29942061,"d":"29.94%"},{"v":7485.5152499999995,"d":"7,486"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":2114.7500000000005,"d":"2,115"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":83.44,"d":"83"},{"v":533.75,"d":"534"},{"v":41.431250000000006,"d":"41"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.2838899033333334,"d":"28.39%"},{"v":8516.697100000003,"d":"8,517"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":2537.7000000000003,"d":"2,538"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":83.44,"d":"83"},{"v":640.5,"d":"641"},{"v":49.7175,"d":"50"},{"v":7.5,"d":"8"},0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.2727965414285715,"d":"27.28%"},{"v":9547.878950000002,"d":"9,548"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":2960.65,"d":"2,961"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":83.44,"d":"83"},{"v":747.25,"d":"747"},{"v":58.003750000000004,"d":"58"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.26447652000000005,"d":"26.45%"},{"v":10579.060800000003,"d":"10,579"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":3383.6000000000004,"d":"3,384"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":83.44,"d":"83"},854,{"v":66.29,"d":"66"},10,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.25800539222222224,"d":"25.80%"},{"v":11610.242650000002,"d":"11,610"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":3806.55,"d":"3,807"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":83.44,"d":"83"},{"v":960.75,"d":"961"},{"v":74.57625,"d":"75"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.25282849,"d":"25.28%"},{"v":12641.424500000001,"d":"12,641"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":4229.500000000001,"d":"4,230"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":83.44,"d":"83"},{"v":1067.5,"d":"1,068"},{"v":82.86250000000001,"d":"83"},{"v":12.5,"d":"13"},0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.2473061707272728,"d":"24.73%"},{"v":13601.839390000003,"d":"13,602"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":4652.450000000001,"d":"4,652"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":83.44,"d":"83"},{"v":1174.25,"d":"1,174"},{"v":91.14875,"d":"91"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12155,"d":"12,155"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.240960954,"d":"24.10%"},{"v":14457.65724,"d":"14,458"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":5210.148,"d":"5,210"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":83.44,"d":"83"},{"v":1281,"d":"1,281"},{"v":99.435,"d":"99"},15,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13550.699999999999,"d":"13,551"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2233,"d":"2,233"}}]
[{"v":65000,"d":"65,000"},{"v":0.2353327244615385,"d":"23.53%"},{"v":15296.627090000002,"d":"15,297"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":5810.398,"d":"5,810"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":83.44,"d":"83"},{"v":1387.75,"d":"1,388"},{"v":107.72125000000001,"d":"108"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15038.199999999999,"d":"15,038"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2583.0000000000005,"d":"2,583"}}]
[{"v":70000,"d":"70,000"},{"v":0.23050852771428573,"d":"23.05%"},{"v":16135.596940000001,"d":"16,136"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":6410.648,"d":"6,411"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1494.5,"d":"1,495"},{"v":116.00750000000001,"d":"116"},{"v":17.5,"d":"18"},0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16525.7,"d":"16,526"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2933.0000000000005,"d":"2,933"}}]
[{"v":75000,"d":"75,000"},{"v":0.2263275572,"d":"22.63%"},{"v":16974.56679,"d":"16,975"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":7010.898,"d":"7,011"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":83.44,"d":"83"},{"v":1601.25,"d":"1,601"},{"v":124.29375,"d":"124"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18013.2,"d":"18,013"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3283.0000000000005,"d":"3,283"}}]
[{"v":80000,"d":"80,000"},{"v":0.22266920800000004,"d":"22.27%"},{"v":17813.536640000002,"d":"17,814"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":7611.148,"d":"7,611"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":83.44,"d":"83"},{"v":1708,"d":"1,708"},{"v":132.58,"d":"133"},20,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19500.7,"d":"19,501"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3633.0000000000005,"d":"3,633"}}]
[{"v":85000,"d":"85,000"},{"v":0.21944125282352941,"d":"21.94%"},{"v":18652.50649,"d":"18,653"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":8211.398000000001,"d":"8,211"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":83.44,"d":"83"},{"v":1814.75,"d":"1,815"},{"v":140.86625,"d":"141"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20988.2,"d":"20,988"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3983.0000000000005,"d":"3,983"}}]
[{"v":90000,"d":"90,000"},{"v":0.21657195933333334,"d":"21.66%"},{"v":19491.47634,"d":"19,491"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":8811.648000000001,"d":"8,812"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":83.44,"d":"83"},{"v":1921.5,"d":"1,922"},{"v":149.1525,"d":"149"},{"v":22.5,"d":"23"},0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22475.7,"d":"22,476"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4333,"d":"4,333"}}]
[{"v":95000,"d":"95,000"},{"v":0.21384932831578943,"d":"21.38%"},{"v":20315.686189999997,"d":"20,316"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":9411.898000000001,"d":"9,412"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":83.44,"d":"83"},{"v":2028.25,"d":"2,028"},{"v":157.43875,"d":"157"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23963.2,"d":"23,963"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4683.000000000001,"d":"4,683"}}]
[{"v":100000,"d":"100,000"},{"v":0.21136656039999993,"d":"21.14%"},{"v":21136.656039999994,"d":"21,137"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":10012.148000000001,"d":"10,012"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2135,"d":"2,135"},{"v":165.72500000000002,"d":"166"},25,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25450.7,"d":"25,451"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.20905421228571425,"d":"20.91%"},{"v":21950.692289999995,"d":"21,951"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":10612.398000000001,"d":"10,612"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2241.75,"d":"2,242"},{"v":174.01125000000002,"d":"174"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":26938.2,"d":"26,938"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.2069520776363636,"d":"20.70%"},{"v":22764.728539999996,"d":"22,765"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11212.648000000001,"d":"11,213"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2348.5,"d":"2,349"},{"v":182.2975,"d":"182"},{"v":27.5,"d":"28"},0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":28425.7,"d":"28,426"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.20503273730434782,"d":"20.50%"},{"v":23578.764789999997,"d":"23,579"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11812.898000000001,"d":"11,813"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2455.25,"d":"2,455"},{"v":190.58375,"d":"191"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":29913.2,"d":"29,913"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6083.000000000001,"d":"6,083"}}]
[{"v":120000,"d":"120,000"},{"v":0.20327334199999997,"d":"20.33%"},{"v":24392.801039999995,"d":"24,393"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12413.148000000001,"d":"12,413"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"$f":"+$A76*N$11","v":{"v":2562,"d":"2,562"}},{"v":198.87,"d":"199"},30,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":31400.7,"d":"31,401"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6433,"d":"6,433"}}]
[{"v":125000,"d":"125,000"},{"v":0.20165469831999994,"d":"20.17%"},{"v":25206.837289999992,"d":"25,207"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13013.398,"d":"13,013"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2668.75,"d":"2,669"},{"v":207.15625,"d":"207"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":32888.2,"d":"32,888"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6783.000000000001,"d":"6,783"}}]
[{"v":130000,"d":"130,000"},{"v":0.20016056569230764,"d":"20.02%"},{"v":26020.873539999993,"d":"26,021"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13613.648,"d":"13,614"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2775.5,"d":"2,776"},{"v":215.44250000000002,"d":"215"},{"v":32.5,"d":"33"},0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":34375.7,"d":"34,376"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7133.000000000001,"d":"7,133"}}]
[{"v":135000,"d":"135,000"},{"v":0.1987771095555555,"d":"19.88%"},{"v":26834.90978999999,"d":"26,835"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14213.898,"d":"14,214"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2882.25,"d":"2,882"},{"v":223.72875000000002,"d":"224"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":35863.2,"d":"35,863"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7483.000000000001,"d":"7,483"}}]
[{"v":140000,"d":"140,000"},{"v":0.19749247171428566,"d":"19.75%"},{"v":27648.94603999999,"d":"27,649"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14814.148,"d":"14,814"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2989,"d":"2,989"},{"v":232.01500000000001,"d":"232"},35,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":37350.7,"d":"37,351"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7833.000000000001,"d":"7,833"}}]
[{"v":145000,"d":"145,000"},{"v":0.19629642958620686,"d":"19.63%"},{"v":28462.982289999993,"d":"28,463"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15414.398,"d":"15,414"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3095.75,"d":"3,096"},{"v":240.30125,"d":"240"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":38838.2,"d":"38,838"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8183,"d":"8,183"}}]
[{"v":150000,"d":"150,000"},{"v":0.19518012359999998,"d":"19.52%"},{"v":29277.018539999997,"d":"29,277"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16014.648000000001,"d":"16,015"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3202.5,"d":"3,203"},{"v":248.5875,"d":"249"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":40325.7,"d":"40,326"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8533.000000000002,"d":"8,533"}}]
[{"v":155000,"d":"155,000"},{"v":0.19413583735483866,"d":"19.41%"},{"v":30091.054789999995,"d":"30,091"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16614.898,"d":"16,615"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3309.25,"d":"3,309"},{"v":256.87375000000003,"d":"257"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":41813.2,"d":"41,813"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8883.000000000002,"d":"8,883"}}]
[{"v":160000,"d":"160,000"},{"v":0.19315681899999998,"d":"19.32%"},{"v":30905.091039999996,"d":"30,905"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17215.148,"d":"17,215"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3416,"d":"3,416"},{"v":265.16,"d":"265"},40,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":43300.7,"d":"43,301"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9233.000000000002,"d":"9,233"}}]
[{"v":165000,"d":"165,000"},{"v":0.19209161993939391,"d":"19.21%"},{"v":31695.117289999995,"d":"31,695"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3522.75,"d":"3,523"},{"v":273.44625,"d":"273"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[{"v":170000,"d":"170,000"},{"v":0.18769943258823524,"d":"18.77%"},{"v":31908.903539999992,"d":"31,909"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3629.5,"d":"3,630"},{"v":281.7325,"d":"282"},{"v":42.5,"d":"43"},0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[{"v":175000,"d":"175,000"},{"v":0.18355822737142855,"d":"18.36%"},{"v":32122.689789999993,"d":"32,123"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3736.25,"d":"3,736"},{"v":290.01875,"d":"290"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[{"v":180000,"d":"180,000"},{"v":0.17964708911111107,"d":"17.96%"},{"v":32336.476039999994,"d":"32,336"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3843,"d":"3,843"},{"v":298.305,"d":"298"},45,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[{"v":185000,"d":"185,000"},{"v":0.17594736372972972,"d":"17.59%"},{"v":32550.262289999995,"d":"32,550"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3949.75,"d":"3,950"},{"v":306.59125,"d":"307"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[{"v":190000,"d":"190,000"},{"v":0.17244236073684208,"d":"17.24%"},{"v":32764.048539999992,"d":"32,764"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4056.5,"d":"4,057"},{"v":314.8775,"d":"315"},{"v":47.5,"d":"48"},0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[{"v":195000,"d":"195,000"},{"v":0.16911710148717946,"d":"16.91%"},{"v":32977.83478999999,"d":"32,978"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4163.25,"d":"4,163"},{"v":323.16375,"d":"323"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[{"v":200000,"d":"200,000"},{"v":0.16595810519999996,"d":"16.60%"},{"v":33191.62103999999,"d":"33,192"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.388,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1475.172,"d":"1,475"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":944.2440000000001,"d":"944"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4270,"d":"4,270"},{"v":331.45000000000005,"d":"331"},50,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9569.000000000002,"d":"9,569"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.33334587000000004,"d":"33.33%"}},{"$f":"SUM(D95:Q95)","v":{"v":6666.917400000001,"d":"6,667"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":1807.4000000000003,"d":"1,807"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$12","v":{"v":83.44,"d":"83"}},{"$f":"+$A95*N$12","v":427},{"v":33.145,"d":"33"},5,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.30907997000000004,"d":"30.91%"},{"v":7726.999250000001,"d":"7,727"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":2259.2500000000005,"d":"2,259"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":83.44,"d":"83"},{"v":533.75,"d":"534"},{"v":41.431250000000006,"d":"41"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.29290270333333335,"d":"29.29%"},{"v":8787.081100000001,"d":"8,787"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":2711.1000000000004,"d":"2,711"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":83.44,"d":"83"},{"v":640.5,"d":"641"},{"v":49.7175,"d":"50"},{"v":7.5,"d":"8"},0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.28134751285714293,"d":"28.13%"},{"v":9847.162950000002,"d":"9,847"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":3162.9500000000007,"d":"3,163"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":83.44,"d":"83"},{"v":747.25,"d":"747"},{"v":58.003750000000004,"d":"58"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.27268112000000005,"d":"27.27%"},{"v":10907.244800000002,"d":"10,907"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":3614.8000000000006,"d":"3,615"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":83.44,"d":"83"},854,{"v":66.29,"d":"66"},10,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.26594059222222227,"d":"26.59%"},{"v":11967.326650000003,"d":"11,967"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":4066.650000000001,"d":"4,067"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":83.44,"d":"83"},{"v":960.75,"d":"961"},{"v":74.57625,"d":"75"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.26054816999999997,"d":"26.05%"},{"v":13027.4085,"d":"13,027"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":4518.500000000001,"d":"4,519"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":83.44,"d":"83"},{"v":1067.5,"d":"1,068"},{"v":82.86250000000001,"d":"83"},{"v":12.5,"d":"13"},0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.2554263001818182,"d":"25.54%"},{"v":14048.446510000002,"d":"14,048"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":4970.350000000001,"d":"4,970"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":83.44,"d":"83"},{"v":1174.25,"d":"1,174"},{"v":91.14875,"d":"91"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.24955152266666666,"d":"24.96%"},{"v":14973.09136,"d":"14,973"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":5532.525000000001,"d":"5,533"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":83.44,"d":"83"},{"v":1281,"d":"1,281"},{"v":99.435,"d":"99"},15,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14535,"d":"14,535"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2187.5000000000005,"d":"2,188"}}]
[{"v":65000,"d":"65,000"},{"v":0.24437401861538463,"d":"24.44%"},{"v":15884.311210000002,"d":"15,884"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":6205.025000000001,"d":"6,205"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":83.44,"d":"83"},{"v":1387.75,"d":"1,388"},{"v":107.72125000000001,"d":"108"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16235,"d":"16,235"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2537.5,"d":"2,538"}}]
[{"v":70000,"d":"70,000"},{"v":0.239936158,"d":"23.99%"},{"v":16795.53106,"d":"16,796"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":6877.525000000001,"d":"6,878"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1494.5,"d":"1,495"},{"v":116.00750000000001,"d":"116"},{"v":17.5,"d":"18"},0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17935,"d":"17,935"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5000000000005,"d":"2,888"}}]
[{"v":75000,"d":"75,000"},{"v":0.23609001213333336,"d":"23.61%"},{"v":17706.750910000002,"d":"17,707"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":7550.025000000001,"d":"7,550"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":83.44,"d":"83"},{"v":1601.25,"d":"1,601"},{"v":124.29375,"d":"124"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19635,"d":"19,635"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3237.5000000000005,"d":"3,238"}}]
[{"v":80000,"d":"80,000"},{"v":0.23272463450000005,"d":"23.27%"},{"v":18617.970760000004,"d":"18,618"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":8222.525000000001,"d":"8,223"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":83.44,"d":"83"},{"v":1708,"d":"1,708"},{"v":132.58,"d":"133"},20,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21335,"d":"21,335"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3587.5000000000005,"d":"3,588"}}]
[{"v":85000,"d":"85,000"},{"v":0.22975518364705885,"d":"22.98%"},{"v":19529.19061,"d":"19,529"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":8895.025000000001,"d":"8,895"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":83.44,"d":"83"},{"v":1814.75,"d":"1,815"},{"v":140.86625,"d":"141"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23035,"d":"23,035"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3937.5000000000005,"d":"3,938"}}]
[{"v":90000,"d":"90,000"},{"v":0.2271156717777778,"d":"22.71%"},{"v":20440.410460000003,"d":"20,440"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":9567.525000000001,"d":"9,568"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":83.44,"d":"83"},{"v":1921.5,"d":"1,922"},{"v":149.1525,"d":"149"},{"v":22.5,"d":"23"},0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24735,"d":"24,735"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4287.5,"d":"4,288"}}]
[{"v":95000,"d":"95,000"},{"v":0.2247123190526316,"d":"22.47%"},{"v":21347.67031,"d":"21,348"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":10240.025000000001,"d":"10,240"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":83.44,"d":"83"},{"v":2028.25,"d":"2,028"},{"v":157.43875,"d":"157"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26435,"d":"26,435"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.500000000001,"d":"4,638"}}]
[{"v":100000,"d":"100,000"},{"v":0.2224089016,"d":"22.24%"},{"v":22240.89016,"d":"22,241"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":10912.525000000001,"d":"10,913"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2135,"d":"2,135"},{"v":165.72500000000002,"d":"166"},25,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":28135,"d":"28,135"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.22025882295238094,"d":"22.03%"},{"v":23127.17641,"d":"23,127"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11585.025000000001,"d":"11,585"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2241.75,"d":"2,242"},{"v":174.01125000000002,"d":"174"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":29835,"d":"29,835"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.218304206,"d":"21.83%"},{"v":24013.46266,"d":"24,013"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12257.525000000001,"d":"12,258"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2348.5,"d":"2,349"},{"v":182.2975,"d":"182"},{"v":27.5,"d":"28"},0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":31535,"d":"31,535"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.21651955573913045,"d":"21.65%"},{"v":24899.748910000002,"d":"24,900"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12930.025000000001,"d":"12,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2455.25,"d":"2,455"},{"v":190.58375,"d":"191"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33235,"d":"33,235"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.21488362633333333,"d":"21.49%"},{"v":25786.03516,"d":"25,786"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13602.525000000001,"d":"13,603"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"$f":"+$A115*N$12","v":{"v":2562,"d":"2,562"}},{"v":198.87,"d":"199"},30,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":34935,"d":"34,935"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6387.500000000001,"d":"6,388"}}]
[{"v":125000,"d":"125,000"},{"v":0.21337857128,"d":"21.34%"},{"v":26672.32141,"d":"26,672"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14275.025000000001,"d":"14,275"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2668.75,"d":"2,669"},{"v":207.15625,"d":"207"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":36635,"d":"36,635"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6737.500000000001,"d":"6,738"}}]
[{"v":130000,"d":"130,000"},{"v":0.2119892896923077,"d":"21.20%"},{"v":27558.60766,"d":"27,559"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14947.525000000001,"d":"14,948"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2775.5,"d":"2,776"},{"v":215.44250000000002,"d":"215"},{"v":32.5,"d":"33"},0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":38335,"d":"38,335"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":135000,"d":"135,000"},{"v":0.21070291785185186,"d":"21.07%"},{"v":28444.89391,"d":"28,445"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15620.025000000001,"d":"15,620"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2882.25,"d":"2,882"},{"v":223.72875000000002,"d":"224"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":40035,"d":"40,035"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7437.500000000001,"d":"7,438"}}]
[{"v":140000,"d":"140,000"},{"v":0.2095084297142857,"d":"20.95%"},{"v":29331.18016,"d":"29,331"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16292.525000000001,"d":"16,293"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2989,"d":"2,989"},{"v":232.01500000000001,"d":"232"},35,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":41735,"d":"41,735"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7787.500000000001,"d":"7,788"}}]
[{"v":145000,"d":"145,000"},{"v":0.20839632006896552,"d":"20.84%"},{"v":30217.46641,"d":"30,217"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16965.025,"d":"16,965"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3095.75,"d":"3,096"},{"v":240.30125,"d":"240"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":43435,"d":"43,435"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":150000,"d":"150,000"},{"v":0.20735835106666667,"d":"20.74%"},{"v":31103.752660000002,"d":"31,104"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17637.525,"d":"17,638"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3202.5,"d":"3,203"},{"v":248.5875,"d":"249"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":45135,"d":"45,135"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8487.500000000002,"d":"8,488"}}]
[{"v":155000,"d":"155,000"},{"v":0.2063873478064516,"d":"20.64%"},{"v":31990.03891,"d":"31,990"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18310.025,"d":"18,310"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3309.25,"d":"3,309"},{"v":256.87375000000003,"d":"257"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":46835,"d":"46,835"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8837.500000000002,"d":"8,838"}}]
[{"v":160000,"d":"160,000"},{"v":0.20547703225,"d":"20.55%"},{"v":32876.32516,"d":"32,876"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18982.525,"d":"18,983"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3416,"d":"3,416"},{"v":265.16,"d":"265"},40,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":48535,"d":"48,535"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.500000000002,"d":"9,188"}}]
[{"v":165000,"d":"165,000"},{"v":0.20462188733333336,"d":"20.46%"},{"v":33762.611410000005,"d":"33,763"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19655.025,"d":"19,655"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3522.75,"d":"3,523"},{"v":273.44625,"d":"273"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":50235,"d":"50,235"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9537.500000000002,"d":"9,538"}}]
[{"v":170000,"d":"170,000"},{"v":0.20270939799999999,"d":"20.27%"},{"v":34460.59766,"d":"34,461"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20139.225000000002,"d":"20,139"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3629.5,"d":"3,630"},{"v":281.7325,"d":"282"},{"v":42.5,"d":"43"},0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9789.500000000002,"d":"9,790"}}]
[{"v":175000,"d":"175,000"},{"v":0.19813933662857144,"d":"19.81%"},{"v":34674.383910000004,"d":"34,674"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20139.225000000002,"d":"20,139"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3736.25,"d":"3,736"},{"v":290.01875,"d":"290"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9789.500000000002,"d":"9,790"}}]
[{"v":180000,"d":"180,000"},{"v":0.19382316755555556,"d":"19.38%"},{"v":34888.17016,"d":"34,888"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20139.225000000002,"d":"20,139"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3843,"d":"3,843"},{"v":298.305,"d":"298"},45,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9789.500000000002,"d":"9,790"}}]
[{"v":185000,"d":"185,000"},{"v":0.1897403049189189,"d":"18.97%"},{"v":35101.95641,"d":"35,102"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20139.225000000002,"d":"20,139"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3949.75,"d":"3,950"},{"v":306.59125,"d":"307"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9789.500000000002,"d":"9,790"}}]
[{"v":190000,"d":"190,000"},{"v":0.1858723297894737,"d":"18.59%"},{"v":35315.74266,"d":"35,316"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20139.225000000002,"d":"20,139"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4056.5,"d":"4,057"},{"v":314.8775,"d":"315"},{"v":47.5,"d":"48"},0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9789.500000000002,"d":"9,790"}}]
[{"v":195000,"d":"195,000"},{"v":0.18220271235897437,"d":"18.22%"},{"v":35529.52891,"d":"35,530"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20139.225000000002,"d":"20,139"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4163.25,"d":"4,163"},{"v":323.16375,"d":"323"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9789.500000000002,"d":"9,790"}}]
[{"v":200000,"d":"200,000"},{"v":0.1787165758,"d":"17.87%"},{"v":35743.31516,"d":"35,743"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20139.225000000002,"d":"20,139"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1534.5180000000005,"d":"1,535"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":981.8820000000002,"d":"982"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4270,"d":"4,270"},{"v":331.45000000000005,"d":"331"},50,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9789.500000000002,"d":"9,790"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.3478679700000001,"d":"34.79%"}},{"$f":"SUM(D134:Q134)","v":{"v":6957.359400000001,"d":"6,957"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":1807.4000000000003,"d":"1,807"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$13","v":{"v":83.44,"d":"83"}},{"$f":"+$A134*N$13","v":427},{"v":33.145,"d":"33"},5,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.32269765,"d":"32.27%"},{"v":8067.44125,"d":"8,067"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":2259.2500000000005,"d":"2,259"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":83.44,"d":"83"},{"v":533.75,"d":"534"},{"v":41.431250000000006,"d":"41"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.30591743666666676,"d":"30.59%"},{"v":9177.523100000002,"d":"9,178"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":2711.1000000000004,"d":"2,711"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":83.44,"d":"83"},{"v":640.5,"d":"641"},{"v":49.7175,"d":"50"},{"v":7.5,"d":"8"},0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.29393157000000003,"d":"29.39%"},{"v":10287.60495,"d":"10,288"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":3162.9500000000007,"d":"3,163"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":83.44,"d":"83"},{"v":747.25,"d":"747"},{"v":58.003750000000004,"d":"58"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.2849421700000001,"d":"28.49%"},{"v":11397.686800000003,"d":"11,398"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":3614.8000000000006,"d":"3,615"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":83.44,"d":"83"},854,{"v":66.29,"d":"66"},10,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.2779504144444445,"d":"27.80%"},{"v":12507.768650000004,"d":"12,508"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":4066.650000000001,"d":"4,067"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":83.44,"d":"83"},{"v":960.75,"d":"961"},{"v":74.57625,"d":"75"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.27235701,"d":"27.24%"},{"v":13617.8505,"d":"13,618"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":4518.500000000001,"d":"4,519"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":83.44,"d":"83"},{"v":1067.5,"d":"1,068"},{"v":82.86250000000001,"d":"83"},{"v":12.5,"d":"13"},0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.2676474841818182,"d":"26.76%"},{"v":14720.611630000001,"d":"14,721"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":4970.350000000001,"d":"4,970"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":83.44,"d":"83"},{"v":1174.25,"d":"1,174"},{"v":91.14875,"d":"91"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.261503958,"d":"26.15%"},{"v":15690.23748,"d":"15,690"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":5475.156,"d":"5,475"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":83.44,"d":"83"},{"v":1281,"d":"1,281"},{"v":99.435,"d":"99"},15,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14402.4,"d":"14,402"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2142,"d":"2,142"}}]
[{"v":65000,"d":"65,000"},{"v":0.2554070358461539,"d":"25.54%"},{"v":16601.45733,"d":"16,601"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":6147.656000000001,"d":"6,148"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":83.44,"d":"83"},{"v":1387.75,"d":"1,388"},{"v":107.72125000000001,"d":"108"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16102.4,"d":"16,102"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2492,"d":"2,492"}}]
[{"v":70000,"d":"70,000"},{"v":0.25018110257142856,"d":"25.02%"},{"v":17512.67718,"d":"17,513"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":6820.156,"d":"6,820"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":83.44,"d":"83"},{"v":1494.5,"d":"1,495"},{"v":116.00750000000001,"d":"116"},{"v":17.5,"d":"18"},0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17802.399999999998,"d":"17,802"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2842,"d":"2,842"}}]
[{"v":75000,"d":"75,000"},{"v":0.2456519604,"d":"24.57%"},{"v":18423.89703,"d":"18,424"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":7492.656,"d":"7,493"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":83.44,"d":"83"},{"v":1601.25,"d":"1,601"},{"v":124.29375,"d":"124"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19502.399999999998,"d":"19,502"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3192,"d":"3,192"}}]
[{"v":80000,"d":"80,000"},{"v":0.241688961,"d":"24.17%"},{"v":19335.11688,"d":"19,335"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":8165.156,"d":"8,165"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":83.44,"d":"83"},{"v":1708,"d":"1,708"},{"v":132.58,"d":"133"},20,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21202.399999999998,"d":"21,202"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3542,"d":"3,542"}}]
[{"v":85000,"d":"85,000"},{"v":0.2381921968235294,"d":"23.82%"},{"v":20246.33673,"d":"20,246"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":8837.655999999999,"d":"8,838"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":83.44,"d":"83"},{"v":1814.75,"d":"1,815"},{"v":140.86625,"d":"141"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22902.399999999998,"d":"22,902"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3892,"d":"3,892"}}]
[{"v":90000,"d":"90,000"},{"v":0.235083962,"d":"23.51%"},{"v":21157.55658,"d":"21,158"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":9510.156,"d":"9,510"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":83.44,"d":"83"},{"v":1921.5,"d":"1,922"},{"v":149.1525,"d":"149"},{"v":22.5,"d":"23"},0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24602.399999999998,"d":"24,602"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4242,"d":"4,242"}}]
[{"v":95000,"d":"95,000"},{"v":0.2323029097894737,"d":"23.23%"},{"v":22068.77643,"d":"22,069"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":10182.656,"d":"10,183"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":83.44,"d":"83"},{"v":2028.25,"d":"2,028"},{"v":157.43875,"d":"157"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26302.399999999998,"d":"26,302"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4592,"d":"4,592"}}]
[{"v":100000,"d":"100,000"},{"v":0.22969196279999995,"d":"22.97%"},{"v":22969.196279999996,"d":"22,969"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":10855.156,"d":"10,855"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2135,"d":"2,135"},{"v":165.72500000000002,"d":"166"},25,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":28002.399999999998,"d":"28,002"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.22719507171428568,"d":"22.72%"},{"v":23855.482529999997,"d":"23,855"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11527.656,"d":"11,528"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2241.75,"d":"2,242"},{"v":174.01125000000002,"d":"174"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":29702.399999999998,"d":"29,702"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.22492517072727272,"d":"22.49%"},{"v":24741.76878,"d":"24,742"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12200.156,"d":"12,200"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2348.5,"d":"2,349"},{"v":182.2975,"d":"182"},{"v":27.5,"d":"28"},0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":31402.399999999998,"d":"31,402"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.2228526524347826,"d":"22.29%"},{"v":25628.05503,"d":"25,628"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12872.656,"d":"12,873"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2455.25,"d":"2,455"},{"v":190.58375,"d":"191"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":33102.4,"d":"33,102"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.22095284399999998,"d":"22.10%"},{"v":26514.341279999997,"d":"26,514"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13545.156,"d":"13,545"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"$f":"+$A154*N$13","v":{"v":2562,"d":"2,562"}},{"v":198.87,"d":"199"},30,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":34802.4,"d":"34,802"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6342,"d":"6,342"}}]
[{"v":125000,"d":"125,000"},{"v":0.21920502024,"d":"21.92%"},{"v":27400.627529999998,"d":"27,401"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14217.656,"d":"14,218"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2668.75,"d":"2,669"},{"v":207.15625,"d":"207"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":36502.4,"d":"36,502"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6692,"d":"6,692"}}]
[{"v":130000,"d":"130,000"},{"v":0.21759164446153845,"d":"21.76%"},{"v":28286.91378,"d":"28,287"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14890.156,"d":"14,890"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2775.5,"d":"2,776"},{"v":215.44250000000002,"d":"215"},{"v":32.5,"d":"33"},0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":38202.4,"d":"38,202"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7042,"d":"7,042"}}]
[{"v":135000,"d":"135,000"},{"v":0.21609777799999996,"d":"21.61%"},{"v":29173.200029999996,"d":"29,173"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15562.656,"d":"15,563"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2882.25,"d":"2,882"},{"v":223.72875000000002,"d":"224"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":39902.4,"d":"39,902"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7392,"d":"7,392"}}]
[{"v":140000,"d":"140,000"},{"v":0.21471061628571428,"d":"21.47%"},{"v":30059.486279999997,"d":"30,059"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16235.156,"d":"16,235"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":2989,"d":"2,989"},{"v":232.01500000000001,"d":"232"},35,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":41602.4,"d":"41,602"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7742,"d":"7,742"}}]
[{"v":145000,"d":"145,000"},{"v":0.21341912089655174,"d":"21.34%"},{"v":30945.772530000002,"d":"30,946"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16907.656000000003,"d":"16,908"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3095.75,"d":"3,096"},{"v":240.30125,"d":"240"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":43302.4,"d":"43,302"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8092,"d":"8,092"}}]
[{"v":150000,"d":"150,000"},{"v":0.2122137252,"d":"21.22%"},{"v":31832.058780000003,"d":"31,832"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17580.156000000003,"d":"17,580"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3202.5,"d":"3,203"},{"v":248.5875,"d":"249"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":45002.4,"d":"45,002"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8442,"d":"8,442"}}]
[{"v":155000,"d":"155,000"},{"v":0.21108609696774194,"d":"21.11%"},{"v":32718.34503,"d":"32,718"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18252.656000000003,"d":"18,253"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3309.25,"d":"3,309"},{"v":256.87375000000003,"d":"257"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":46702.4,"d":"46,702"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8792,"d":"8,792"}}]
[{"v":160000,"d":"160,000"},{"v":0.2100289455,"d":"21.00%"},{"v":33604.63128,"d":"33,605"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18925.156000000003,"d":"18,925"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3416,"d":"3,416"},{"v":265.16,"d":"265"},40,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":48402.4,"d":"48,402"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9142,"d":"9,142"}}]
[{"v":165000,"d":"165,000"},{"v":0.20903586381818182,"d":"20.90%"},{"v":34490.91753,"d":"34,491"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":19597.656000000003,"d":"19,598"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3522.75,"d":"3,523"},{"v":273.44625,"d":"273"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":50102.4,"d":"50,102"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9492,"d":"9,492"}}]
[{"v":170000,"d":"170,000"},{"v":0.20810119870588234,"d":"20.81%"},{"v":35377.203779999996,"d":"35,377"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20270.156000000003,"d":"20,270"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3629.5,"d":"3,630"},{"v":281.7325,"d":"282"},{"v":42.5,"d":"43"},0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":51802.4,"d":"51,802"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9842,"d":"9,842"}}]
[{"v":175000,"d":"175,000"},{"v":0.20522165731428574,"d":"20.52%"},{"v":35913.790030000004,"d":"35,914"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20592.956000000002,"d":"20,593"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3736.25,"d":"3,736"},{"v":290.01875,"d":"290"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10010,"d":"10,010"}}]
[{"v":180000,"d":"180,000"},{"v":0.2007087571111111,"d":"20.07%"},{"v":36127.57628,"d":"36,128"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20592.956000000002,"d":"20,593"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3843,"d":"3,843"},{"v":298.305,"d":"298"},45,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10010,"d":"10,010"}}]
[{"v":185000,"d":"185,000"},{"v":0.19643979745945944,"d":"19.64%"},{"v":36341.36253,"d":"36,341"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20592.956000000002,"d":"20,593"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":3949.75,"d":"3,950"},{"v":306.59125,"d":"307"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10010,"d":"10,010"}}]
[{"v":190000,"d":"190,000"},{"v":0.19239551989473686,"d":"19.24%"},{"v":36555.14878,"d":"36,555"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20592.956000000002,"d":"20,593"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4056.5,"d":"4,057"},{"v":314.8775,"d":"315"},{"v":47.5,"d":"48"},0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10010,"d":"10,010"}}]
[{"v":195000,"d":"195,000"},{"v":0.18855864117948717,"d":"18.86%"},{"v":36768.93503,"d":"36,769"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20592.956000000002,"d":"20,593"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4163.25,"d":"4,163"},{"v":323.16375,"d":"323"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10010,"d":"10,010"}}]
[{"v":200000,"d":"200,000"},{"v":0.18491360639999999,"d":"18.49%"},{"v":36982.72128,"d":"36,983"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20592.956000000002,"d":"20,593"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1611.198,"d":"1,611"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1030.6440000000002,"d":"1,031"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":83.44,"d":"83"},{"v":4270,"d":"4,270"},{"v":331.45000000000005,"d":"331"},50,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10010,"d":"10,010"}}]

{"sheet":"MFL 20 & 45","index":14,"n_rows":170,"n_cols":17,"rows_kept":170}
["MUFA Librarians (MFL)"]
["Fund 20 & 45"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":1,"d":"100%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0,"d":"0%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.46027306,"d":"46.03%"}},{"$f":"SUM(D17:Q17)","v":{"v":9205.4612,"d":"9,205"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2170.0000000000005,"d":"2,170"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,0]
[{"v":25000,"d":"25,000"},{"v":0.41832604,"d":"41.83%"},{"v":10458.151,"d":"10,458"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2712.5000000000005,"d":"2,713"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.39036136,"d":"39.04%"},{"v":11710.8408,"d":"11,711"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3255,"d":"3,255"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1200,"d":"1,200"},75,45,0]
[{"v":35000,"d":"35,000"},{"v":0.37038658857142864,"d":"37.04%"},{"v":12963.530600000002,"d":"12,964"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3797.500000000001,"d":"3,798"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.35540551,"d":"35.54%"},{"v":14216.2204,"d":"14,216"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4340.000000000001,"d":"4,340"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1600,"d":"1,600"},100,60,0]
[{"v":45000,"d":"45,000"},{"v":0.34375356,"d":"34.38%"},{"v":15468.9102,"d":"15,469"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4882.500000000001,"d":"4,883"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.33443199999999995,"d":"33.44%"},{"v":16721.6,"d":"16,722"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5425.000000000001,"d":"5,425"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2000,"d":"2,000"},125,75,0]
[{"v":55000,"d":"55,000"},{"v":0.3250425956363636,"d":"32.50%"},{"v":17877.34276,"d":"17,877"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5972.150000000001,"d":"5,972"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.316666276,"d":"31.67%"},{"v":18999.976560000003,"d":"19,000"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6747.150000000001,"d":"6,747"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2400,"d":"2,400"},150,90,0]
[{"v":65000,"d":"65,000"},{"v":0.3095786209230769,"d":"30.96%"},{"v":20122.61036,"d":"20,123"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7522.150000000001,"d":"7,522"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.303503488,"d":"30.35%"},{"v":21245.24416,"d":"21,245"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8297.15,"d":"8,297"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800,"d":"2,800"},175,105,0]
[{"v":75000,"d":"75,000"},{"v":0.29823837280000004,"d":"29.82%"},{"v":22367.87796,"d":"22,368"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9072.15,"d":"9,072"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.293631397,"d":"29.36%"},{"v":23490.51176,"d":"23,491"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9847.15,"d":"9,847"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3200,"d":"3,200"},200,120,0]
[{"v":85000,"d":"85,000"},{"v":0.28956641835294117,"d":"28.96%"},{"v":24613.14556,"d":"24,613"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10622.15,"d":"10,622"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.285873104,"d":"28.59%"},{"v":25728.57936,"d":"25,729"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11397.15,"d":"11,397"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3600,"d":"3,600"},225,135,0]
[{"v":95000,"d":"95,000"},{"v":0.28245487536842107,"d":"28.25%"},{"v":26833.21316,"d":"26,833"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12172.15,"d":"12,172"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.2793784696,"d":"27.94%"},{"v":27937.84696,"d":"27,938"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4000,"d":"4,000"},250,150,0]
[{"v":105000,"d":"105,000"},{"v":0.27647949485714285,"d":"27.65%"},{"v":29030.34696,"d":"29,030"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13722.15,"d":"13,722"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.27384406327272726,"d":"27.38%"},{"v":30122.84696,"d":"30,123"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0]
[{"v":115000,"d":"115,000"},{"v":0.2714377996521739,"d":"27.14%"},{"v":31215.34696,"d":"31,215"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15272.15,"d":"15,272"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.269232058,"d":"26.92%"},{"v":32307.84696,"d":"32,308"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0]
[{"v":125000,"d":"125,000"},{"v":0.26720277568,"d":"26.72%"},{"v":33400.34696,"d":"33,400"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16822.15,"d":"16,822"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.265329592,"d":"26.53%"},{"v":34492.84696,"d":"34,493"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0]
[{"v":135000,"d":"135,000"},{"v":0.26359516266666666,"d":"26.36%"},{"v":35585.34696,"d":"35,585"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18372.15,"d":"18,372"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.26198462114285714,"d":"26.20%"},{"v":36677.84696,"d":"36,678"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0]
[{"v":145000,"d":"145,000"},{"v":0.2604851514482759,"d":"26.05%"},{"v":37770.34696,"d":"37,770"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19922.15,"d":"19,922"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.25908564640000004,"d":"25.91%"},{"v":38862.84696,"d":"38,863"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0]
[{"v":155000,"d":"155,000"},{"v":0.25777643200000006,"d":"25.78%"},{"v":39955.34696000001,"d":"39,955"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21472.15,"d":"21,472"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.25654904349999996,"d":"25.65%"},{"v":41047.846959999995,"d":"41,048"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0]
[{"v":165000,"d":"165,000"},{"v":0.2516102846060606,"d":"25.16%"},{"v":41515.69696,"d":"41,516"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.2460776291764706,"d":"24.61%"},{"v":41833.19696,"d":"41,833"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0]
[{"v":175000,"d":"175,000"},{"v":0.24086112548571428,"d":"24.09%"},{"v":42150.69696,"d":"42,151"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.23593442755555555,"d":"23.59%"},{"v":42468.19696,"d":"42,468"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0]
[{"v":185000,"d":"185,000"},{"v":0.23127403762162163,"d":"23.13%"},{"v":42785.69696,"d":"42,786"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.22685893136842106,"d":"22.69%"},{"v":43103.19696,"d":"43,103"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0]
[{"v":195000,"d":"195,000"},{"v":0.22267024082051282,"d":"22.27%"},{"v":43420.69696,"d":"43,421"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.21869098480000002,"d":"21.87%"},{"v":43738.19696,"d":"43,738"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.47515106000000007,"d":"47.52%"}},{"$f":"SUM(D56:Q56)","v":{"v":9503.021200000001,"d":"9,503"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.43177844000000004,"d":"43.18%"},{"v":10794.461000000001,"d":"10,794"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.40286336,"d":"40.29%"},{"v":12085.9008,"d":"12,086"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.3822097314285714,"d":"38.22%"},{"v":13377.3406,"d":"13,377"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.36671951,"d":"36.67%"},{"v":14668.780400000001,"d":"14,669"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.35467156000000005,"d":"35.47%"},{"v":15960.220200000002,"d":"15,960"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3450332000000001,"d":"34.50%"},{"v":17251.660000000003,"d":"17,252"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.33593395127272724,"d":"33.59%"},{"v":18476.367319999998,"d":"18,476"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.32773585200000005,"d":"32.77%"},{"v":19664.151120000002,"d":"19,664"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3208543833846154,"d":"32.09%"},{"v":20855.534920000002,"d":"20,856"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.3149559817142858,"d":"31.50%"},{"v":22046.918720000005,"d":"22,047"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.30984403360000007,"d":"30.98%"},{"v":23238.302520000005,"d":"23,238"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.30537107900000005,"d":"30.54%"},{"v":24429.686320000004,"d":"24,430"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.30142435435294124,"d":"30.14%"},{"v":25621.070120000004,"d":"25,621"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.2979161546666667,"d":"29.79%"},{"v":26812.453920000004,"d":"26,812"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2946218707368421,"d":"29.46%"},{"v":27989.07772,"d":"27,989"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.2916246152,"d":"29.16%"},{"v":29162.46152,"d":"29,162"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2887972525714286,"d":"28.88%"},{"v":30323.71152,"d":"30,324"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.2862269229090909,"d":"28.62%"},{"v":31484.96152,"d":"31,485"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2838801001739131,"d":"28.39%"},{"v":32646.21152,"d":"32,646"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.281728846,"d":"28.17%"},{"v":33807.46152,"d":"33,807"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.27974969215999995,"d":"27.97%"},{"v":34968.71152,"d":"34,969"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.2779227809230769,"d":"27.79%"},{"v":36129.96152,"d":"36,130"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.27623119644444444,"d":"27.62%"},{"v":37291.21152,"d":"37,291"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.27466043942857143,"d":"27.47%"},{"v":38452.46152,"d":"38,452"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2731980104827586,"d":"27.32%"},{"v":39613.71152,"d":"39,614"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.27183307679999996,"d":"27.18%"},{"v":40774.96152,"d":"40,775"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2705562033548387,"d":"27.06%"},{"v":41936.21152,"d":"41,936"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2693591345,"d":"26.94%"},{"v":43097.46152,"d":"43,097"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.268022494060606,"d":"26.80%"},{"v":44223.71152,"d":"44,224"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2618233030588235,"d":"26.18%"},{"v":44509.96152,"d":"44,510"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.25597835154285714,"d":"25.60%"},{"v":44796.21152,"d":"44,796"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2504581195555555,"d":"25.05%"},{"v":45082.46152,"d":"45,082"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.24523627848648646,"d":"24.52%"},{"v":45368.71152,"d":"45,369"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.24028927115789472,"d":"24.03%"},{"v":45654.96152,"d":"45,655"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.2355959565128205,"d":"23.56%"},{"v":45941.21152,"d":"45,941"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.23113730759999998,"d":"23.11%"},{"v":46227.46152,"d":"46,227"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.48362906,"d":"48.36%"}},{"$f":"SUM(D95:Q95)","v":{"v":9672.5812,"d":"9,673"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.43856084,"d":"43.86%"},{"v":10964.021,"d":"10,964"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.40851536000000005,"d":"40.85%"},{"v":12255.4608,"d":"12,255"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.3870543028571429,"d":"38.71%"},{"v":13546.9006,"d":"13,547"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.3709585100000001,"d":"37.10%"},{"v":14838.340400000003,"d":"14,838"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.35843956000000005,"d":"35.84%"},{"v":16129.780200000003,"d":"16,130"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3484244000000001,"d":"34.84%"},{"v":17421.220000000005,"d":"17,421"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.33956076145454545,"d":"33.96%"},{"v":18675.84188,"d":"18,676"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.330995428,"d":"33.10%"},{"v":19859.72568,"d":"19,860"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.32386322276923074,"d":"32.39%"},{"v":21051.10948,"d":"21,051"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.31774990399999997,"d":"31.77%"},{"v":22242.49328,"d":"22,242"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.31245169440000004,"d":"31.25%"},{"v":23433.877080000002,"d":"23,434"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.307815761,"d":"30.78%"},{"v":24625.26088,"d":"24,625"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.3037252315294118,"d":"30.37%"},{"v":25816.64468,"d":"25,817"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.30008920533333333,"d":"30.01%"},{"v":27008.02848,"d":"27,008"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2967942345263158,"d":"29.68%"},{"v":28195.45228,"d":"28,195"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.2936883608,"d":"29.37%"},{"v":29368.83608,"d":"29,369"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2907627245714286,"d":"29.08%"},{"v":30530.08608,"d":"30,530"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.2881030552727273,"d":"28.81%"},{"v":31691.33608,"d":"31,691"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2856746615652174,"d":"28.57%"},{"v":32852.58608,"d":"32,853"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.28344863400000003,"d":"28.34%"},{"v":34013.83608,"d":"34,014"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.28140068864,"d":"28.14%"},{"v":35175.08608,"d":"35,175"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.2795102775384615,"d":"27.95%"},{"v":36336.33608,"d":"36,336"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2777598968888889,"d":"27.78%"},{"v":37497.58608,"d":"37,498"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.27613454342857147,"d":"27.61%"},{"v":38658.83608000001,"d":"38,659"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2746212833103449,"d":"27.46%"},{"v":39820.08608000001,"d":"39,820"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.27320890719999996,"d":"27.32%"},{"v":40981.336079999994,"d":"40,981"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2718876521290322,"d":"27.19%"},{"v":42142.586079999994,"d":"42,143"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.27064897549999994,"d":"27.06%"},{"v":43303.836079999994,"d":"43,304"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.2694853701818181,"d":"26.95%"},{"v":44465.086079999994,"d":"44,465"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.26694903576470586,"d":"26.69%"},{"v":45381.336079999994,"d":"45,381"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2609576347428571,"d":"26.10%"},{"v":45667.586079999994,"d":"45,668"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2552990893333333,"d":"25.53%"},{"v":45953.836079999994,"d":"45,954"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2499464112432432,"d":"24.99%"},{"v":46240.086079999994,"d":"46,240"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.24487545305263156,"d":"24.49%"},{"v":46526.336079999994,"d":"46,526"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.24006454399999996,"d":"24.01%"},{"v":46812.586079999994,"d":"46,813"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.23549418039999997,"d":"23.55%"},{"v":47098.836079999994,"d":"47,099"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.5028410600000001,"d":"50.28%"}},{"$f":"SUM(D134:Q134)","v":{"v":10056.8212,"d":"10,057"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.45593044,"d":"45.59%"},{"v":11398.261,"d":"11,398"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.42465669333333333,"d":"42.47%"},{"v":12739.7008,"d":"12,740"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.40231830285714293,"d":"40.23%"},{"v":14081.140600000002,"d":"14,081"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.38556451,"d":"38.56%"},{"v":15422.5804,"d":"15,423"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.3725337822222223,"d":"37.25%"},{"v":16764.020200000003,"d":"16,764"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3621092000000001,"d":"36.21%"},{"v":18105.460000000003,"d":"18,105"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.3534544807272727,"d":"35.35%"},{"v":19439.99644,"d":"19,440"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.3442996706666666,"d":"34.43%"},{"v":20657.980239999997,"d":"20,658"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3361440621538461,"d":"33.61%"},{"v":21849.364039999997,"d":"21,849"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.3291535405714286,"d":"32.92%"},{"v":23040.74784,"d":"23,041"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.32309508853333335,"d":"32.31%"},{"v":24232.13164,"d":"24,232"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.31779394299999997,"d":"31.78%"},{"v":25423.51544,"d":"25,424"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.3131164616470588,"d":"31.31%"},{"v":26614.89924,"d":"26,615"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.3089587004444444,"d":"30.90%"},{"v":27806.28304,"d":"27,806"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.3052385983157895,"d":"30.52%"},{"v":28997.666839999998,"d":"28,998"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.3017825064,"d":"30.18%"},{"v":30178.25064,"d":"30,178"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.29847143466666665,"d":"29.85%"},{"v":31339.50064,"d":"31,340"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.29546136945454543,"d":"29.55%"},{"v":32500.75064,"d":"32,501"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2927130490434782,"d":"29.27%"},{"v":33662.00064,"d":"33,662"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.2901937553333333,"d":"29.02%"},{"v":34823.25064,"d":"34,823"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.28787600512,"d":"28.79%"},{"v":35984.50064,"d":"35,985"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.28573654338461535,"d":"28.57%"},{"v":37145.75064,"d":"37,146"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2837555602962963,"d":"28.38%"},{"v":38307.00064,"d":"38,307"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.281916076,"d":"28.19%"},{"v":39468.25064,"d":"39,468"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2802034526896552,"d":"28.02%"},{"v":40629.50064,"d":"40,630"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.2786050042666667,"d":"27.86%"},{"v":41790.75064,"d":"41,791"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2771096815483871,"d":"27.71%"},{"v":42952.00064,"d":"42,952"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2757078165,"d":"27.57%"},{"v":44113.25064,"d":"44,113"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.274390912969697,"d":"27.44%"},{"v":45274.50064,"d":"45,275"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2731514743529412,"d":"27.32%"},{"v":46435.75064,"d":"46,436"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2693828608,"d":"26.94%"},{"v":47142.00064,"d":"47,142"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2634902813333333,"d":"26.35%"},{"v":47428.25064,"d":"47,428"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2579162196756757,"d":"25.79%"},{"v":47714.50064,"d":"47,715"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.2526355296842105,"d":"25.26%"},{"v":48000.75064,"d":"48,001"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.2476256443076923,"d":"24.76%"},{"v":48287.00064,"d":"48,287"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.2428662532,"d":"24.29%"},{"v":48573.25064,"d":"48,573"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]

{"sheet":"MFL 30","index":15,"n_rows":170,"n_cols":17,"rows_kept":170}
["MUFA Librarians (MFL)"]
["Fund 30"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":1,"d":"100%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0,"d":"0%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.47427305999999997,"d":"47.43%"}},{"$f":"SUM(D17:Q17)","v":{"v":9485.4612,"d":"9,485"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,0]
[{"v":25000,"d":"25,000"},{"v":0.43232603999999997,"d":"43.23%"},{"v":10808.151,"d":"10,808"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.40436136,"d":"40.44%"},{"v":12130.8408,"d":"12,131"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1200,"d":"1,200"},75,45,0]
[{"v":35000,"d":"35,000"},{"v":0.3843865885714286,"d":"38.44%"},{"v":13453.530600000002,"d":"13,454"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.36940551,"d":"36.94%"},{"v":14776.2204,"d":"14,776"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1600,"d":"1,600"},100,60,0]
[{"v":45000,"d":"45,000"},{"v":0.35775356,"d":"35.78%"},{"v":16098.9102,"d":"16,099"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.34843199999999996,"d":"34.84%"},{"v":17421.6,"d":"17,422"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2000,"d":"2,000"},125,75,0]
[{"v":55000,"d":"55,000"},{"v":0.3390535047272727,"d":"33.91%"},{"v":18647.942759999998,"d":"18,648"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6742.750000000001,"d":"6,743"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.33117627600000005,"d":"33.12%"},{"v":19870.57656,"d":"19,871"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7617.75,"d":"7,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2400,"d":"2,400"},150,90,0]
[{"v":65000,"d":"65,000"},{"v":0.3245109286153846,"d":"32.45%"},{"v":21093.21036,"d":"21,093"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8492.75,"d":"8,493"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.31879777371428575,"d":"31.88%"},{"v":22315.844160000004,"d":"22,316"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9367.75,"d":"9,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800,"d":"2,800"},175,105,0]
[{"v":75000,"d":"75,000"},{"v":0.31384637280000005,"d":"31.38%"},{"v":23538.477960000004,"d":"23,538"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10242.75,"d":"10,243"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.30951389700000004,"d":"30.95%"},{"v":24761.111760000003,"d":"24,761"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11117.75,"d":"11,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3200,"d":"3,200"},200,120,0]
[{"v":85000,"d":"85,000"},{"v":0.30569112423529415,"d":"30.57%"},{"v":25983.745560000003,"d":"25,984"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11992.75,"d":"11,993"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.302213104,"d":"30.22%"},{"v":27199.179360000002,"d":"27,199"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12867.75,"d":"12,868"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3600,"d":"3,600"},225,135,0]
[{"v":95000,"d":"95,000"},{"v":0.2989875069473684,"d":"29.90%"},{"v":28403.81316,"d":"28,404"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13742.75,"d":"13,743"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.2960844696,"d":"29.61%"},{"v":29608.44696,"d":"29,608"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14617.75,"d":"14,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4000,"d":"4,000"},250,150,0]
[{"v":105000,"d":"105,000"},{"v":0.29334235200000003,"d":"29.33%"},{"v":30800.94696,"d":"30,801"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15492.75,"d":"15,493"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.2908495178181818,"d":"29.08%"},{"v":31993.44696,"d":"31,993"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16367.75,"d":"16,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0]
[{"v":115000,"d":"115,000"},{"v":0.28857345182608696,"d":"28.86%"},{"v":33185.94696,"d":"33,186"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17242.75,"d":"17,243"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.286487058,"d":"28.65%"},{"v":34378.44696,"d":"34,378"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18117.75,"d":"18,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0]
[{"v":125000,"d":"125,000"},{"v":0.28456757568,"d":"28.46%"},{"v":35570.94696,"d":"35,571"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18992.75,"d":"18,993"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.28279574584615386,"d":"28.28%"},{"v":36763.44696,"d":"36,763"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19867.75,"d":"19,868"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0]
[{"v":135000,"d":"135,000"},{"v":0.2811551626666667,"d":"28.12%"},{"v":37955.94696,"d":"37,956"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20742.75,"d":"20,743"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.279631764,"d":"27.96%"},{"v":39148.44696,"d":"39,148"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21617.75,"d":"21,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0]
[{"v":145000,"d":"145,000"},{"v":0.2782134273103448,"d":"27.82%"},{"v":40340.94696,"d":"40,341"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22492.75,"d":"22,493"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.2768896464,"d":"27.69%"},{"v":41533.44696,"d":"41,533"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23367.75,"d":"23,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0]
[{"v":155000,"d":"155,000"},{"v":0.27565127070967743,"d":"27.57%"},{"v":42725.94696,"d":"42,726"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24242.75,"d":"24,243"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.2744902935,"d":"27.45%"},{"v":43918.44696,"d":"43,918"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25117.75,"d":"25,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0]
[{"v":165000,"d":"165,000"},{"v":0.26912543612121215,"d":"26.91%"},{"v":44405.69696,"d":"44,406"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.2630776291764706,"d":"26.31%"},{"v":44723.19696,"d":"44,723"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0]
[{"v":175000,"d":"175,000"},{"v":0.2573754112,"d":"25.74%"},{"v":45040.69696,"d":"45,041"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.2519899831111111,"d":"25.20%"},{"v":45358.19696,"d":"45,358"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0]
[{"v":185000,"d":"185,000"},{"v":0.24689565924324325,"d":"24.69%"},{"v":45675.69696,"d":"45,676"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.24206945768421054,"d":"24.21%"},{"v":45993.19696,"d":"45,993"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0]
[{"v":195000,"d":"195,000"},{"v":0.23749075364102565,"d":"23.75%"},{"v":46310.69696,"d":"46,311"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.2331409848,"d":"23.31%"},{"v":46628.19696,"d":"46,628"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.47515106000000007,"d":"47.52%"}},{"$f":"SUM(D56:Q56)","v":{"v":9503.021200000001,"d":"9,503"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.43177844000000004,"d":"43.18%"},{"v":10794.461000000001,"d":"10,794"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.40286336,"d":"40.29%"},{"v":12085.9008,"d":"12,086"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.3822097314285714,"d":"38.22%"},{"v":13377.3406,"d":"13,377"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.36671951,"d":"36.67%"},{"v":14668.780400000001,"d":"14,669"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.35467156000000005,"d":"35.47%"},{"v":15960.220200000002,"d":"15,960"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3450332000000001,"d":"34.50%"},{"v":17251.660000000003,"d":"17,252"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.33593395127272724,"d":"33.59%"},{"v":18476.367319999998,"d":"18,476"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.32773585200000005,"d":"32.77%"},{"v":19664.151120000002,"d":"19,664"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3208543833846154,"d":"32.09%"},{"v":20855.534920000002,"d":"20,856"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.3149559817142858,"d":"31.50%"},{"v":22046.918720000005,"d":"22,047"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.30984403360000007,"d":"30.98%"},{"v":23238.302520000005,"d":"23,238"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.30537107900000005,"d":"30.54%"},{"v":24429.686320000004,"d":"24,430"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.30142435435294124,"d":"30.14%"},{"v":25621.070120000004,"d":"25,621"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.2979161546666667,"d":"29.79%"},{"v":26812.453920000004,"d":"26,812"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2946218707368421,"d":"29.46%"},{"v":27989.07772,"d":"27,989"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.2916246152,"d":"29.16%"},{"v":29162.46152,"d":"29,162"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2887972525714286,"d":"28.88%"},{"v":30323.71152,"d":"30,324"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.2862269229090909,"d":"28.62%"},{"v":31484.96152,"d":"31,485"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2838801001739131,"d":"28.39%"},{"v":32646.21152,"d":"32,646"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.281728846,"d":"28.17%"},{"v":33807.46152,"d":"33,807"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.27974969215999995,"d":"27.97%"},{"v":34968.71152,"d":"34,969"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.2779227809230769,"d":"27.79%"},{"v":36129.96152,"d":"36,130"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.27623119644444444,"d":"27.62%"},{"v":37291.21152,"d":"37,291"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.27466043942857143,"d":"27.47%"},{"v":38452.46152,"d":"38,452"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2731980104827586,"d":"27.32%"},{"v":39613.71152,"d":"39,614"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.27183307679999996,"d":"27.18%"},{"v":40774.96152,"d":"40,775"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2705562033548387,"d":"27.06%"},{"v":41936.21152,"d":"41,936"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2693591345,"d":"26.94%"},{"v":43097.46152,"d":"43,097"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.268022494060606,"d":"26.80%"},{"v":44223.71152,"d":"44,224"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2618233030588235,"d":"26.18%"},{"v":44509.96152,"d":"44,510"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.25597835154285714,"d":"25.60%"},{"v":44796.21152,"d":"44,796"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2504581195555555,"d":"25.05%"},{"v":45082.46152,"d":"45,082"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.24523627848648646,"d":"24.52%"},{"v":45368.71152,"d":"45,369"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.24028927115789472,"d":"24.03%"},{"v":45654.96152,"d":"45,655"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.2355959565128205,"d":"23.56%"},{"v":45941.21152,"d":"45,941"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.23113730759999998,"d":"23.11%"},{"v":46227.46152,"d":"46,227"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.48362906,"d":"48.36%"}},{"$f":"SUM(D95:Q95)","v":{"v":9672.5812,"d":"9,673"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.43856084,"d":"43.86%"},{"v":10964.021,"d":"10,964"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.40851536000000005,"d":"40.85%"},{"v":12255.4608,"d":"12,255"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.3870543028571429,"d":"38.71%"},{"v":13546.9006,"d":"13,547"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.3709585100000001,"d":"37.10%"},{"v":14838.340400000003,"d":"14,838"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.35843956000000005,"d":"35.84%"},{"v":16129.780200000003,"d":"16,130"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3484244000000001,"d":"34.84%"},{"v":17421.220000000005,"d":"17,421"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.33956076145454545,"d":"33.96%"},{"v":18675.84188,"d":"18,676"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.330995428,"d":"33.10%"},{"v":19859.72568,"d":"19,860"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.32386322276923074,"d":"32.39%"},{"v":21051.10948,"d":"21,051"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.31774990399999997,"d":"31.77%"},{"v":22242.49328,"d":"22,242"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.31245169440000004,"d":"31.25%"},{"v":23433.877080000002,"d":"23,434"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.307815761,"d":"30.78%"},{"v":24625.26088,"d":"24,625"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.3037252315294118,"d":"30.37%"},{"v":25816.64468,"d":"25,817"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.30008920533333333,"d":"30.01%"},{"v":27008.02848,"d":"27,008"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.2967942345263158,"d":"29.68%"},{"v":28195.45228,"d":"28,195"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.2936883608,"d":"29.37%"},{"v":29368.83608,"d":"29,369"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.2907627245714286,"d":"29.08%"},{"v":30530.08608,"d":"30,530"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.2881030552727273,"d":"28.81%"},{"v":31691.33608,"d":"31,691"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2856746615652174,"d":"28.57%"},{"v":32852.58608,"d":"32,853"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.28344863400000003,"d":"28.34%"},{"v":34013.83608,"d":"34,014"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.28140068864,"d":"28.14%"},{"v":35175.08608,"d":"35,175"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.2795102775384615,"d":"27.95%"},{"v":36336.33608,"d":"36,336"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2777598968888889,"d":"27.78%"},{"v":37497.58608,"d":"37,498"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.27613454342857147,"d":"27.61%"},{"v":38658.83608000001,"d":"38,659"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2746212833103449,"d":"27.46%"},{"v":39820.08608000001,"d":"39,820"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.27320890719999996,"d":"27.32%"},{"v":40981.336079999994,"d":"40,981"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2718876521290322,"d":"27.19%"},{"v":42142.586079999994,"d":"42,143"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.27064897549999994,"d":"27.06%"},{"v":43303.836079999994,"d":"43,304"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.2694853701818181,"d":"26.95%"},{"v":44465.086079999994,"d":"44,465"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.26694903576470586,"d":"26.69%"},{"v":45381.336079999994,"d":"45,381"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2609576347428571,"d":"26.10%"},{"v":45667.586079999994,"d":"45,668"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2552990893333333,"d":"25.53%"},{"v":45953.836079999994,"d":"45,954"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2499464112432432,"d":"24.99%"},{"v":46240.086079999994,"d":"46,240"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.24487545305263156,"d":"24.49%"},{"v":46526.336079999994,"d":"46,526"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.24006454399999996,"d":"24.01%"},{"v":46812.586079999994,"d":"46,813"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.23549418039999997,"d":"23.55%"},{"v":47098.836079999994,"d":"47,099"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.5028410600000001,"d":"50.28%"}},{"$f":"SUM(D134:Q134)","v":{"v":10056.8212,"d":"10,057"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0]
[{"v":25000,"d":"25,000"},{"v":0.45593044,"d":"45.59%"},{"v":11398.261,"d":"11,398"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.42465669333333333,"d":"42.47%"},{"v":12739.7008,"d":"12,740"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.40231830285714293,"d":"40.23%"},{"v":14081.140600000002,"d":"14,081"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.38556451,"d":"38.56%"},{"v":15422.5804,"d":"15,423"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0]
[{"v":45000,"d":"45,000"},{"v":0.3725337822222223,"d":"37.25%"},{"v":16764.020200000003,"d":"16,764"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.3621092000000001,"d":"36.21%"},{"v":18105.460000000003,"d":"18,105"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.3534544807272727,"d":"35.35%"},{"v":19439.99644,"d":"19,440"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.3442996706666666,"d":"34.43%"},{"v":20657.980239999997,"d":"20,658"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0]
[{"v":65000,"d":"65,000"},{"v":0.3361440621538461,"d":"33.61%"},{"v":21849.364039999997,"d":"21,849"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.3291535405714286,"d":"32.92%"},{"v":23040.74784,"d":"23,041"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.32309508853333335,"d":"32.31%"},{"v":24232.13164,"d":"24,232"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.31779394299999997,"d":"31.78%"},{"v":25423.51544,"d":"25,424"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0]
[{"v":85000,"d":"85,000"},{"v":0.3131164616470588,"d":"31.31%"},{"v":26614.89924,"d":"26,615"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.3089587004444444,"d":"30.90%"},{"v":27806.28304,"d":"27,806"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.3052385983157895,"d":"30.52%"},{"v":28997.666839999998,"d":"28,998"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.3017825064,"d":"30.18%"},{"v":30178.25064,"d":"30,178"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0]
[{"v":105000,"d":"105,000"},{"v":0.29847143466666665,"d":"29.85%"},{"v":31339.50064,"d":"31,340"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.29546136945454543,"d":"29.55%"},{"v":32500.75064,"d":"32,501"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.2927130490434782,"d":"29.27%"},{"v":33662.00064,"d":"33,662"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.2901937553333333,"d":"29.02%"},{"v":34823.25064,"d":"34,823"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0]
[{"v":125000,"d":"125,000"},{"v":0.28787600512,"d":"28.79%"},{"v":35984.50064,"d":"35,985"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.28573654338461535,"d":"28.57%"},{"v":37145.75064,"d":"37,146"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.2837555602962963,"d":"28.38%"},{"v":38307.00064,"d":"38,307"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.281916076,"d":"28.19%"},{"v":39468.25064,"d":"39,468"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":145000,"d":"145,000"},{"v":0.2802034526896552,"d":"28.02%"},{"v":40629.50064,"d":"40,630"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.2786050042666667,"d":"27.86%"},{"v":41790.75064,"d":"41,791"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.2771096815483871,"d":"27.71%"},{"v":42952.00064,"d":"42,952"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.2757078165,"d":"27.57%"},{"v":44113.25064,"d":"44,113"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":165000,"d":"165,000"},{"v":0.274390912969697,"d":"27.44%"},{"v":45274.50064,"d":"45,275"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.2731514743529412,"d":"27.32%"},{"v":46435.75064,"d":"46,436"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.2693828608,"d":"26.94%"},{"v":47142.00064,"d":"47,142"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.2634902813333333,"d":"26.35%"},{"v":47428.25064,"d":"47,428"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":185000,"d":"185,000"},{"v":0.2579162196756757,"d":"25.79%"},{"v":47714.50064,"d":"47,715"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.2526355296842105,"d":"25.26%"},{"v":48000.75064,"d":"48,001"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.2476256443076923,"d":"24.76%"},{"v":48287.00064,"d":"48,287"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.2428662532,"d":"24.29%"},{"v":48573.25064,"d":"48,573"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]

{"sheet":"MUL All Funds","index":16,"n_rows":170,"n_cols":20,"rows_kept":170}
["MUALA (MUL)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.7,"d":"70%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.30000000000000004,"d":"30%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.7,"d":"70%"},{"v":0.21,"d":"21%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.40082626,"d":"40.08%"}},{"$f":"SUM(D17:Q17)","v":{"v":8016.5252,"d":"8,017"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":1666.0000000000002,"d":"1,666"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2170.0000000000005,"d":"2,170"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.3657286,"d":"36.57%"},{"v":9143.215,"d":"9,143"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"v":2082.5000000000005,"d":"2,083"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2712.5000000000005,"d":"2,713"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.34233016,"d":"34.23%"},{"v":10269.9048,"d":"10,270"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":2499,"d":"2,499"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1200,"d":"1,200"},75,45,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3255,"d":"3,255"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.32561698857142857,"d":"32.56%"},{"v":11396.5946,"d":"11,397"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":2915.5000000000005,"d":"2,916"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3797.500000000001,"d":"3,798"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.31308211,"d":"31.31%"},{"v":12523.2844,"d":"12,523"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":3332.0000000000005,"d":"3,332"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1600,"d":"1,600"},100,60,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4340.000000000001,"d":"4,340"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.30333276000000003,"d":"30.33%"},{"v":13649.9742,"d":"13,650"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":3748.5000000000005,"d":"3,749"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4882.500000000001,"d":"4,883"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.29553328,"d":"29.55%"},{"v":14776.664,"d":"14,777"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":4165.000000000001,"d":"4,165"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2000,"d":"2,000"},125,75,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5425.000000000001,"d":"5,425"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.28737721381818176,"d":"28.74%"},{"v":15805.746759999998,"d":"15,806"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":4585.49,"d":"4,585"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5972.150000000001,"d":"5,972"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1928.5000000000002,"d":"1,929"}}]
[{"v":60000,"d":"60,000"},{"v":0.27948967599999996,"d":"27.95%"},{"v":16769.380559999998,"d":"16,769"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":5201.49,"d":"5,201"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2400,"d":"2,400"},150,90,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6747.150000000001,"d":"6,747"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2278.5000000000005,"d":"2,279"}}]
[{"v":65000,"d":"65,000"},{"v":0.27281560553846157,"d":"27.28%"},{"v":17733.01436,"d":"17,733"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":5817.49,"d":"5,817"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7522.150000000001,"d":"7,522"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2628.5000000000005,"d":"2,629"}}]
[{"v":70000,"d":"70,000"},{"v":0.26709497371428564,"d":"26.71%"},{"v":18696.648159999997,"d":"18,697"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":6433.489999999999,"d":"6,433"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800,"d":"2,800"},175,105,0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8297.15,"d":"8,297"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2978.5,"d":"2,979"}}]
[{"v":75000,"d":"75,000"},{"v":0.2621370928,"d":"26.21%"},{"v":19660.28196,"d":"19,660"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":7049.489999999999,"d":"7,049"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9072.15,"d":"9,072"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3328.5000000000005,"d":"3,329"}}]
[{"v":80000,"d":"80,000"},{"v":0.257798947,"d":"25.78%"},{"v":20623.91576,"d":"20,624"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":7665.489999999999,"d":"7,665"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3200,"d":"3,200"},200,120,0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9847.15,"d":"9,847"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3678.5000000000005,"d":"3,679"}}]
[{"v":85000,"d":"85,000"},{"v":0.2539711712941176,"d":"25.40%"},{"v":21587.54956,"d":"21,588"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":8281.49,"d":"8,281"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10622.15,"d":"10,622"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4028.5,"d":"4,029"}}]
[{"v":90000,"d":"90,000"},{"v":0.250488704,"d":"25.05%"},{"v":22543.983360000002,"d":"22,544"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":8897.49,"d":"8,897"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3600,"d":"3,600"},225,135,0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11397.15,"d":"11,397"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4378.500000000001,"d":"4,379"}}]
[{"v":95000,"d":"95,000"},{"v":0.24725912800000002,"d":"24.73%"},{"v":23489.61716,"d":"23,490"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":9513.49,"d":"9,513"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12172.15,"d":"12,172"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4728.500000000001,"d":"4,729"}}]
[{"v":100000,"d":"100,000"},{"v":0.24435250960000002,"d":"24.44%"},{"v":24435.25096,"d":"24,435"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10129.49,"d":"10,129"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4000,"d":"4,000"},250,150,0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.24160715200000002,"d":"24.16%"},{"v":25368.75096,"d":"25,369"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10745.49,"d":"10,745"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13722.15,"d":"13,722"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.23912473599999998,"d":"23.91%"},{"v":26303.72096,"d":"26,304"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11362.96,"d":"11,363"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5785.500000000001,"d":"5,786"}}]
[{"v":115000,"d":"115,000"},{"v":0.2371649648695652,"d":"23.72%"},{"v":27273.97096,"d":"27,274"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12015.71,"d":"12,016"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15272.15,"d":"15,272"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6310.5,"d":"6,311"}}]
[{"v":120000,"d":"120,000"},{"v":0.23536850799999998,"d":"23.54%"},{"v":28244.22096,"d":"28,244"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12668.46,"d":"12,668"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6835.5,"d":"6,836"}}]
[{"v":125000,"d":"125,000"},{"v":0.23371576768000002,"d":"23.37%"},{"v":29214.470960000002,"d":"29,214"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13321.210000000001,"d":"13,321"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16822.15,"d":"16,822"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7360.5,"d":"7,361"}}]
[{"v":130000,"d":"130,000"},{"v":0.23219016123076924,"d":"23.22%"},{"v":30184.720960000002,"d":"30,185"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13973.960000000001,"d":"13,974"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7885.5,"d":"7,886"}}]
[{"v":135000,"d":"135,000"},{"v":0.23077756266666669,"d":"23.08%"},{"v":31154.970960000002,"d":"31,155"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14626.710000000001,"d":"14,627"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18372.15,"d":"18,372"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8410.5,"d":"8,411"}}]
[{"v":140000,"d":"140,000"},{"v":0.22946586400000002,"d":"22.95%"},{"v":32125.220960000002,"d":"32,125"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15279.460000000001,"d":"15,279"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8935.5,"d":"8,936"}}]
[{"v":145000,"d":"145,000"},{"v":0.22824462731034487,"d":"22.82%"},{"v":33095.470960000006,"d":"33,095"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15932.210000000001,"d":"15,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19922.15,"d":"19,922"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9460.5,"d":"9,461"}}]
[{"v":150000,"d":"150,000"},{"v":0.2271048064,"d":"22.71%"},{"v":34065.72096,"d":"34,066"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16584.96,"d":"16,585"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9985.5,"d":"9,986"}}]
[{"v":155000,"d":"155,000"},{"v":0.22603852232258065,"d":"22.60%"},{"v":35035.97096,"d":"35,036"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17237.71,"d":"17,238"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21472.15,"d":"21,472"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":10510.5,"d":"10,511"}}]
[{"v":160000,"d":"160,000"},{"v":0.225038881,"d":"22.50%"},{"v":36006.22096,"d":"36,006"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17890.46,"d":"17,890"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11035.5,"d":"11,036"}}]
[{"v":165000,"d":"165,000"},{"v":0.22091123915151517,"d":"22.09%"},{"v":36450.35446,"d":"36,450"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":170000,"d":"170,000"},{"v":0.21628149682352943,"d":"21.63%"},{"v":36767.85446,"d":"36,768"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":175000,"d":"175,000"},{"v":0.2119163112,"d":"21.19%"},{"v":37085.35446,"d":"37,085"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":180000,"d":"180,000"},{"v":0.2077936358888889,"d":"20.78%"},{"v":37402.85446,"d":"37,403"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":185000,"d":"185,000"},{"v":0.2038938078918919,"d":"20.39%"},{"v":37720.35446,"d":"37,720"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":190000,"d":"190,000"},{"v":0.200199234,"d":"20.02%"},{"v":38037.85446,"d":"38,038"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":195000,"d":"195,000"},{"v":0.19669412543589745,"d":"19.67%"},{"v":38355.35446,"d":"38,355"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":200000,"d":"200,000"},{"v":0.1933642723,"d":"19.34%"},{"v":38672.85446,"d":"38,673"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18017.0935,"d":"18,017"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2079,"d":"2,079"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1322.7839999999999,"d":"1,323"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.41030546000000007,"d":"41.03%"}},{"$f":"SUM(D56:Q56)","v":{"v":8206.1092,"d":"8,206"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":1862.0000000000002,"d":"1,862"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.37402196,"d":"37.40%"},{"v":9350.548999999999,"d":"9,351"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":2327.5,"d":"2,328"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.34983296,"d":"34.98%"},{"v":10494.988800000001,"d":"10,495"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":2793,"d":"2,793"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.33255510285714285,"d":"33.26%"},{"v":11639.4286,"d":"11,639"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":3258.5000000000005,"d":"3,259"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.31959671,"d":"31.96%"},{"v":12783.868400000001,"d":"12,784"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":3724.0000000000005,"d":"3,724"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.30951796000000004,"d":"30.95%"},{"v":13928.308200000001,"d":"13,928"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":4189.500000000001,"d":"4,190"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.30145496,"d":"30.15%"},{"v":15072.748,"d":"15,073"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":4655,"d":"4,655"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.2936446421818182,"d":"29.36%"},{"v":16150.45532,"d":"16,150"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":5120.5,"d":"5,121"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.285988652,"d":"28.60%"},{"v":17159.31912,"d":"17,159"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":5753.58,"d":"5,754"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2233,"d":"2,233"}}]
[{"v":65000,"d":"65,000"},{"v":0.27941081415384617,"d":"27.94%"},{"v":18161.70292,"d":"18,162"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":6439.58,"d":"6,440"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2583.0000000000005,"d":"2,583"}}]
[{"v":70000,"d":"70,000"},{"v":0.2737726674285714,"d":"27.38%"},{"v":19164.08672,"d":"19,164"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":7125.58,"d":"7,126"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2933.0000000000005,"d":"2,933"}}]
[{"v":75000,"d":"75,000"},{"v":0.26888627360000006,"d":"26.89%"},{"v":20166.470520000003,"d":"20,166"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":7811.58,"d":"7,812"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3283.0000000000005,"d":"3,283"}}]
[{"v":80000,"d":"80,000"},{"v":0.264610679,"d":"26.46%"},{"v":21168.854320000002,"d":"21,169"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":8497.58,"d":"8,498"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3633.0000000000005,"d":"3,633"}}]
[{"v":85000,"d":"85,000"},{"v":0.2608380955294118,"d":"26.08%"},{"v":22171.23812,"d":"22,171"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":9183.58,"d":"9,184"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3983.0000000000005,"d":"3,983"}}]
[{"v":90000,"d":"90,000"},{"v":0.257484688,"d":"25.75%"},{"v":23173.62192,"d":"23,174"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":9869.58,"d":"9,870"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4333,"d":"4,333"}}]
[{"v":95000,"d":"95,000"},{"v":0.2543289023157895,"d":"25.43%"},{"v":24161.24572,"d":"24,161"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":10555.58,"d":"10,556"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4683.000000000001,"d":"4,683"}}]
[{"v":100000,"d":"100,000"},{"v":0.2514562952,"d":"25.15%"},{"v":25145.62952,"d":"25,146"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11241.58,"d":"11,242"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.2487417097142857,"d":"24.87%"},{"v":26117.87952,"d":"26,118"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11927.58,"d":"11,928"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.2462739047272727,"d":"24.63%"},{"v":27090.12952,"d":"27,090"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12613.58,"d":"12,614"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.24418686539130435,"d":"24.42%"},{"v":28081.48952,"d":"28,081"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13318.689999999999,"d":"13,319"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6174,"d":"6,174"}}]
[{"v":120000,"d":"120,000"},{"v":0.242420746,"d":"24.24%"},{"v":29090.48952,"d":"29,090"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14041.439999999999,"d":"14,041"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6699,"d":"6,699"}}]
[{"v":125000,"d":"125,000"},{"v":0.24079591615999998,"d":"24.08%"},{"v":30099.48952,"d":"30,099"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14764.189999999999,"d":"14,764"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7224,"d":"7,224"}}]
[{"v":130000,"d":"130,000"},{"v":0.23929607323076924,"d":"23.93%"},{"v":31108.48952,"d":"31,108"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15486.939999999999,"d":"15,487"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7749,"d":"7,749"}}]
[{"v":135000,"d":"135,000"},{"v":0.23790732977777776,"d":"23.79%"},{"v":32117.48952,"d":"32,117"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16209.689999999999,"d":"16,210"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8274,"d":"8,274"}}]
[{"v":140000,"d":"140,000"},{"v":0.2366177822857143,"d":"23.66%"},{"v":33126.48952,"d":"33,126"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16932.44,"d":"16,932"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8799,"d":"8,799"}}]
[{"v":145000,"d":"145,000"},{"v":0.2354171691034483,"d":"23.54%"},{"v":34135.48952,"d":"34,135"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17655.19,"d":"17,655"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9324,"d":"9,324"}}]
[{"v":150000,"d":"150,000"},{"v":0.2342965968,"d":"23.43%"},{"v":35144.48952,"d":"35,144"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18377.94,"d":"18,378"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9849,"d":"9,849"}}]
[{"v":155000,"d":"155,000"},{"v":0.23324831948387098,"d":"23.32%"},{"v":36153.48952,"d":"36,153"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19100.69,"d":"19,101"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10374,"d":"10,374"}}]
[{"v":160000,"d":"160,000"},{"v":0.23226555950000002,"d":"23.23%"},{"v":37162.48952,"d":"37,162"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19823.44,"d":"19,823"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10899,"d":"10,899"}}]
[{"v":165000,"d":"165,000"},{"v":0.2311671486060606,"d":"23.12%"},{"v":38142.57952,"d":"38,143"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":170000,"d":"170,000"},{"v":0.22605193835294118,"d":"22.61%"},{"v":38428.82952,"d":"38,429"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":175000,"d":"175,000"},{"v":0.22122902582857143,"d":"22.12%"},{"v":38715.07952,"d":"38,715"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":180000,"d":"180,000"},{"v":0.21667405288888889,"d":"21.67%"},{"v":39001.32952,"d":"39,001"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":185000,"d":"185,000"},{"v":0.2123652947027027,"d":"21.24%"},{"v":39287.57952,"d":"39,288"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":190000,"d":"190,000"},{"v":0.20828331326315788,"d":"20.83%"},{"v":39573.82952,"d":"39,574"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":195000,"d":"195,000"},{"v":0.2044106642051282,"d":"20.44%"},{"v":39860.07952,"d":"39,860"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":200000,"d":"200,000"},{"v":0.2007316476,"d":"20.07%"},{"v":40146.32952,"d":"40,146"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20517.28,"d":"20,517"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2151.1440000000002,"d":"2,151"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1369.2240000000002,"d":"1,369"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.4173578600000001,"d":"41.74%"}},{"$f":"SUM(D95:Q95)","v":{"v":8347.157200000001,"d":"8,347"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":1862.0000000000002,"d":"1,862"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.37966388,"d":"37.97%"},{"v":9491.597,"d":"9,492"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":2327.5,"d":"2,328"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.35453456,"d":"35.45%"},{"v":10636.0368,"d":"10,636"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":2793,"d":"2,793"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.33658504571428577,"d":"33.66%"},{"v":11780.476600000002,"d":"11,780"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":3258.5000000000005,"d":"3,259"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.32312291000000004,"d":"32.31%"},{"v":12924.916400000002,"d":"12,925"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":3724.0000000000005,"d":"3,724"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.31265236,"d":"31.27%"},{"v":14069.356200000002,"d":"14,069"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":4189.500000000001,"d":"4,190"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.30427592,"d":"30.43%"},{"v":15213.795999999998,"d":"15,214"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":4655,"d":"4,655"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.29675305236363636,"d":"29.68%"},{"v":16321.41788,"d":"16,321"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":5120.5,"d":"5,121"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.28895502800000006,"d":"28.90%"},{"v":17337.301680000004,"d":"17,337"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":5696.25,"d":"5,696"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2187.5000000000005,"d":"2,188"}}]
[{"v":65000,"d":"65,000"},{"v":0.2821490073846154,"d":"28.21%"},{"v":18339.68548,"d":"18,340"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":6382.25,"d":"6,382"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2537.5,"d":"2,538"}}]
[{"v":70000,"d":"70,000"},{"v":0.2763152754285714,"d":"27.63%"},{"v":19342.06928,"d":"19,342"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":7068.25,"d":"7,068"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5000000000005,"d":"2,888"}}]
[{"v":75000,"d":"75,000"},{"v":0.27125937440000003,"d":"27.13%"},{"v":20344.453080000003,"d":"20,344"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":7754.25,"d":"7,754"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3237.5000000000005,"d":"3,238"}}]
[{"v":80000,"d":"80,000"},{"v":0.26683546100000005,"d":"26.68%"},{"v":21346.836880000003,"d":"21,347"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":8440.25,"d":"8,440"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3587.5000000000005,"d":"3,588"}}]
[{"v":85000,"d":"85,000"},{"v":0.26293200800000005,"d":"26.29%"},{"v":22349.220680000002,"d":"22,349"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":9126.25,"d":"9,126"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3937.5000000000005,"d":"3,938"}}]
[{"v":90000,"d":"90,000"},{"v":0.259462272,"d":"25.95%"},{"v":23351.60448,"d":"23,352"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":9812.25,"d":"9,812"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4287.5,"d":"4,288"}}]
[{"v":95000,"d":"95,000"},{"v":0.2563160871578948,"d":"25.63%"},{"v":24350.028280000002,"d":"24,350"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":10498.25,"d":"10,498"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.500000000001,"d":"4,638"}}]
[{"v":100000,"d":"100,000"},{"v":0.2533441208,"d":"25.33%"},{"v":25334.412080000002,"d":"25,334"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11184.25,"d":"11,184"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.25053963885714287,"d":"25.05%"},{"v":26306.662080000002,"d":"26,307"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11870.25,"d":"11,870"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.24799010981818184,"d":"24.80%"},{"v":27278.912080000002,"d":"27,279"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12556.25,"d":"12,556"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.24566227895652176,"d":"24.57%"},{"v":28251.162080000002,"d":"28,251"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13242.25,"d":"13,242"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.24383468400000002,"d":"24.38%"},{"v":29260.162080000002,"d":"29,260"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13965,"d":"13,965"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6562.5,"d":"6,563"}}]
[{"v":125000,"d":"125,000"},{"v":0.24215329664000002,"d":"24.22%"},{"v":30269.162080000002,"d":"30,269"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14687.75,"d":"14,688"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":130000,"d":"130,000"},{"v":0.24060124676923078,"d":"24.06%"},{"v":31278.162080000002,"d":"31,278"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15410.5,"d":"15,411"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7612.5,"d":"7,613"}}]
[{"v":135000,"d":"135,000"},{"v":0.2391641635555555,"d":"23.92%"},{"v":32287.162079999995,"d":"32,287"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16133.249999999998,"d":"16,133"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":140000,"d":"140,000"},{"v":0.23782972914285716,"d":"23.78%"},{"v":33296.16208,"d":"33,296"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16856,"d":"16,856"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8662.5,"d":"8,663"}}]
[{"v":145000,"d":"145,000"},{"v":0.23658732468965518,"d":"23.66%"},{"v":34305.16208,"d":"34,305"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17578.75,"d":"17,579"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.5,"d":"9,188"}}]
[{"v":150000,"d":"150,000"},{"v":0.2354277472,"d":"23.54%"},{"v":35314.16208,"d":"35,314"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18301.5,"d":"18,302"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9712.5,"d":"9,713"}}]
[{"v":155000,"d":"155,000"},{"v":0.23434298116129035,"d":"23.43%"},{"v":36323.16208,"d":"36,323"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19024.25,"d":"19,024"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10237.5,"d":"10,238"}}]
[{"v":160000,"d":"160,000"},{"v":0.233326013,"d":"23.33%"},{"v":37332.16208,"d":"37,332"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19747,"d":"19,747"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10762.5,"d":"10,763"}}]
[{"v":165000,"d":"165,000"},{"v":0.23237067927272728,"d":"23.24%"},{"v":38341.16208,"d":"38,341"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20469.75,"d":"20,470"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11287.5,"d":"11,288"}}]
[{"v":170000,"d":"170,000"},{"v":0.23028112988235294,"d":"23.03%"},{"v":39147.79208,"d":"39,148"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20990.13,"d":"20,990"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":175000,"d":"175,000"},{"v":0.2253373833142857,"d":"22.53%"},{"v":39434.04208,"d":"39,434"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20990.13,"d":"20,990"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":180000,"d":"180,000"},{"v":0.22066828933333332,"d":"22.07%"},{"v":39720.29208,"d":"39,720"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20990.13,"d":"20,990"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":185000,"d":"185,000"},{"v":0.2162515788108108,"d":"21.63%"},{"v":40006.54208,"d":"40,007"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20990.13,"d":"20,990"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":190000,"d":"190,000"},{"v":0.2120673267368421,"d":"21.21%"},{"v":40292.79208,"d":"40,293"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20990.13,"d":"20,990"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":195000,"d":"195,000"},{"v":0.20809765169230768,"d":"20.81%"},{"v":40579.04208,"d":"40,579"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20990.13,"d":"20,990"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":200000,"d":"200,000"},{"v":0.2043264604,"d":"20.43%"},{"v":40865.29208,"d":"40,865"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20990.13,"d":"20,990"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2237.652,"d":"2,238"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1423.7640000000001,"d":"1,424"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.43473926,"d":"43.47%"}},{"$f":"SUM(D134:Q134)","v":{"v":8694.7852,"d":"8,695"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":1862.0000000000002,"d":"1,862"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.395569,"d":"39.56%"},{"v":9889.225,"d":"9,889"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":2327.5,"d":"2,328"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.36945549333333333,"d":"36.95%"},{"v":11083.6648,"d":"11,084"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":2793,"d":"2,793"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.35080298857142866,"d":"35.08%"},{"v":12278.104600000002,"d":"12,278"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":3258.5000000000005,"d":"3,259"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.33681361000000004,"d":"33.68%"},{"v":13472.544400000002,"d":"13,473"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":3724.0000000000005,"d":"3,724"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.3259329822222223,"d":"32.59%"},{"v":14666.984200000003,"d":"14,667"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":4189.500000000001,"d":"4,190"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.31722848,"d":"31.72%"},{"v":15861.423999999999,"d":"15,861"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":4655,"d":"4,655"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.30998109890909087,"d":"31.00%"},{"v":17048.96044,"d":"17,049"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":5120.5,"d":"5,121"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.3018310706666667,"d":"30.18%"},{"v":18109.864240000003,"d":"18,110"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":5638.919999999999,"d":"5,639"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2142,"d":"2,142"}}]
[{"v":65000,"d":"65,000"},{"v":0.2940345852307692,"d":"29.40%"},{"v":19112.24804,"d":"19,112"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":6324.919999999999,"d":"6,325"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2492,"d":"2,492"}}]
[{"v":70000,"d":"70,000"},{"v":0.2873518834285714,"d":"28.74%"},{"v":20114.63184,"d":"20,115"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":7010.919999999999,"d":"7,011"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2842,"d":"2,842"}}]
[{"v":75000,"d":"75,000"},{"v":0.28156020853333336,"d":"28.16%"},{"v":21117.01564,"d":"21,117"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":7696.919999999999,"d":"7,697"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3192,"d":"3,192"}}]
[{"v":80000,"d":"80,000"},{"v":0.276492493,"d":"27.65%"},{"v":22119.39944,"d":"22,119"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":8382.92,"d":"8,383"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3542,"d":"3,542"}}]
[{"v":85000,"d":"85,000"},{"v":0.27202097929411767,"d":"27.20%"},{"v":23121.78324,"d":"23,122"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":9068.92,"d":"9,069"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3892,"d":"3,892"}}]
[{"v":90000,"d":"90,000"},{"v":0.26804630044444444,"d":"26.80%"},{"v":24124.16704,"d":"24,124"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":9754.919999999998,"d":"9,755"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4242,"d":"4,242"}}]
[{"v":95000,"d":"95,000"},{"v":0.2644900088421053,"d":"26.45%"},{"v":25126.55084,"d":"25,127"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":10440.919999999998,"d":"10,441"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4592,"d":"4,592"}}]
[{"v":100000,"d":"100,000"},{"v":0.2611813464,"d":"26.12%"},{"v":26118.13464,"d":"26,118"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11126.919999999998,"d":"11,127"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.25800366323809526,"d":"25.80%"},{"v":27090.38464,"d":"27,090"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11812.919999999998,"d":"11,813"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.25511486036363634,"d":"25.51%"},{"v":28062.63464,"d":"28,063"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12498.919999999998,"d":"12,499"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.25247725773913043,"d":"25.25%"},{"v":29034.88464,"d":"29,035"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13184.919999999998,"d":"13,185"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.25020645533333336,"d":"25.02%"},{"v":30024.77464,"d":"30,025"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13888.559999999998,"d":"13,889"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6426,"d":"6,426"}}]
[{"v":125000,"d":"125,000"},{"v":0.24827019712,"d":"24.83%"},{"v":31033.77464,"d":"31,034"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14611.309999999998,"d":"14,611"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6951,"d":"6,951"}}]
[{"v":130000,"d":"130,000"},{"v":0.24648288184615386,"d":"24.65%"},{"v":32042.77464,"d":"32,043"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15334.059999999998,"d":"15,334"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7476,"d":"7,476"}}]
[{"v":135000,"d":"135,000"},{"v":0.24482796029629633,"d":"24.48%"},{"v":33051.77464,"d":"33,052"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16056.809999999998,"d":"16,057"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8001,"d":"8,001"}}]
[{"v":140000,"d":"140,000"},{"v":0.24329124742857144,"d":"24.33%"},{"v":34060.77464,"d":"34,061"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16779.559999999998,"d":"16,780"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8526,"d":"8,526"}}]
[{"v":145000,"d":"145,000"},{"v":0.24186051475862072,"d":"24.19%"},{"v":35069.77464,"d":"35,070"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17502.309999999998,"d":"17,502"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9051,"d":"9,051"}}]
[{"v":150000,"d":"150,000"},{"v":0.2405251642666667,"d":"24.05%"},{"v":36078.77464,"d":"36,079"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18225.059999999998,"d":"18,225"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9576,"d":"9,576"}}]
[{"v":155000,"d":"155,000"},{"v":0.23927596541935486,"d":"23.93%"},{"v":37087.77464,"d":"37,088"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18947.809999999998,"d":"18,948"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10101,"d":"10,101"}}]
[{"v":160000,"d":"160,000"},{"v":0.23810484150000003,"d":"23.81%"},{"v":38096.77464,"d":"38,097"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":19670.559999999998,"d":"19,671"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10626,"d":"10,626"}}]
[{"v":165000,"d":"165,000"},{"v":0.2370046947878788,"d":"23.70%"},{"v":39105.77464,"d":"39,106"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20393.309999999998,"d":"20,393"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11151,"d":"11,151"}}]
[{"v":170000,"d":"170,000"},{"v":0.2359692625882353,"d":"23.60%"},{"v":40114.77464,"d":"40,115"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21116.059999999998,"d":"21,116"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11676,"d":"11,676"}}]
[{"v":175000,"d":"175,000"},{"v":0.23284539794285716,"d":"23.28%"},{"v":40747.94464,"d":"40,748"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21462.98,"d":"21,463"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":180000,"d":"180,000"},{"v":0.227967748,"d":"22.80%"},{"v":41034.19464,"d":"41,034"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21462.98,"d":"21,463"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":185000,"d":"185,000"},{"v":0.22335375481081082,"d":"22.34%"},{"v":41320.44464,"d":"41,320"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21462.98,"d":"21,463"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":190000,"d":"190,000"},{"v":0.21898260336842107,"d":"21.90%"},{"v":41606.69464,"d":"41,607"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21462.98,"d":"21,463"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":195000,"d":"195,000"},{"v":0.21483561353846153,"d":"21.48%"},{"v":41892.94464,"d":"41,893"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21462.98,"d":"21,463"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":200000,"d":"200,000"},{"v":0.2108959732,"d":"21.09%"},{"v":42179.19464,"d":"42,179"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21462.98,"d":"21,463"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2349.54,"d":"2,350"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1494.5040000000001,"d":"1,495"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]

{"sheet":"CFA All Funds","index":17,"n_rows":170,"n_cols":19,"rows_kept":170}
["Clinical Faculty (CFA)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.92,"d":"92%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.07999999999999996,"d":"8%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Grandparented"]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"employees only"]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.17,"d":"17%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.36108558,"d":"36.11%"}},{"$f":"SUM(D17:Q17)","v":{"v":7221.7116000000005,"d":"7,222"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":368.9000000000001,"d":"369"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2170.0000000000005,"d":"2,170"}}]
[{"v":25000,"d":"25,000"},{"v":0.320965056,"d":"32.10%"},{"v":8024.1264,"d":"8,024"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"v":461.1250000000001,"d":"461"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2712.5000000000005,"d":"2,713"}}]
[{"v":30000,"d":"30,000"},{"v":0.29421804,"d":"29.42%"},{"v":8826.5412,"d":"8,827"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":553.35,"d":"553"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1200,"d":"1,200"},75,45,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3255,"d":"3,255"}}]
[{"v":35000,"d":"35,000"},{"v":0.2751130285714286,"d":"27.51%"},{"v":9628.956000000002,"d":"9,629"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":645.5750000000002,"d":"646"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3797.500000000001,"d":"3,798"}}]
[{"v":40000,"d":"40,000"},{"v":0.26078427000000004,"d":"26.08%"},{"v":10431.3708,"d":"10,431"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":737.8000000000002,"d":"738"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1600,"d":"1,600"},100,60,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4340.000000000001,"d":"4,340"}}]
[{"v":45000,"d":"45,000"},{"v":0.24963968000000003,"d":"24.96%"},{"v":11233.785600000001,"d":"11,234"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":830.0250000000002,"d":"830"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4882.500000000001,"d":"4,883"}}]
[{"v":50000,"d":"50,000"},{"v":0.240724008,"d":"24.07%"},{"v":12036.2004,"d":"12,036"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":922.2500000000002,"d":"922"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2000,"d":"2,000"},125,75,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5425.000000000001,"d":"5,425"}}]
[{"v":55000,"d":"55,000"},{"v":0.2315965210909091,"d":"23.16%"},{"v":12737.80866,"d":"12,738"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":1015.2655000000002,"d":"1,015"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5972.150000000001,"d":"5,972"}}]
[{"v":60000,"d":"60,000"},{"v":0.22028654100000003,"d":"22.03%"},{"v":13217.192460000002,"d":"13,217"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":1147.0155000000002,"d":"1,147"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2400,"d":"2,400"},150,90,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6747.150000000001,"d":"6,747"}}]
[{"v":65000,"d":"65,000"},{"v":0.21071655784615387,"d":"21.07%"},{"v":13696.576260000002,"d":"13,697"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":1278.7655000000002,"d":"1,279"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7522.150000000001,"d":"7,522"}}]
[{"v":70000,"d":"70,000"},{"v":0.20251371514285715,"d":"20.25%"},{"v":14175.960060000001,"d":"14,176"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":1410.5155,"d":"1,411"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800,"d":"2,800"},175,105,0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8297.15,"d":"8,297"}}]
[{"v":75000,"d":"75,000"},{"v":0.1954045848,"d":"19.54%"},{"v":14655.34386,"d":"14,655"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":1542.2655,"d":"1,542"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9072.15,"d":"9,072"}}]
[{"v":80000,"d":"80,000"},{"v":0.18918409575,"d":"18.92%"},{"v":15134.72766,"d":"15,135"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":1674.0155,"d":"1,674"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3200,"d":"3,200"},200,120,0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9847.15,"d":"9,847"}}]
[{"v":85000,"d":"85,000"},{"v":0.1836954289411765,"d":"18.37%"},{"v":15614.111460000002,"d":"15,614"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":1805.7655,"d":"1,806"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10622.15,"d":"10,622"}}]
[{"v":90000,"d":"90,000"},{"v":0.17873661400000002,"d":"17.87%"},{"v":16086.29526,"d":"16,086"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":1937.5155,"d":"1,938"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3600,"d":"3,600"},225,135,0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11397.15,"d":"11,397"}}]
[{"v":95000,"d":"95,000"},{"v":0.17418609536842108,"d":"17.42%"},{"v":16547.679060000002,"d":"16,548"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2069.2655,"d":"2,069"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12172.15,"d":"12,172"}}]
[{"v":100000,"d":"100,000"},{"v":0.1700906286,"d":"17.01%"},{"v":17009.06286,"d":"17,009"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2201.0155,"d":"2,201"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4000,"d":"4,000"},250,150,0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}}]
[{"v":105000,"d":"105,000"},{"v":0.16626964628571428,"d":"16.63%"},{"v":17458.31286,"d":"17,458"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2332.7655,"d":"2,333"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13722.15,"d":"13,722"}}]
[{"v":110000,"d":"110,000"},{"v":0.16279602599999998,"d":"16.28%"},{"v":17907.56286,"d":"17,908"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2464.5155,"d":"2,465"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}}]
[{"v":115000,"d":"115,000"},{"v":0.1596244596521739,"d":"15.96%"},{"v":18356.81286,"d":"18,357"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2596.2655,"d":"2,596"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15272.15,"d":"15,272"}}]
[{"v":120000,"d":"120,000"},{"v":0.1567171905,"d":"15.67%"},{"v":18806.06286,"d":"18,806"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2728.0155,"d":"2,728"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}}]
[{"v":125000,"d":"125,000"},{"v":0.15404250288000002,"d":"15.40%"},{"v":19255.312860000002,"d":"19,255"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2859.7655000000004,"d":"2,860"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16822.15,"d":"16,822"}}]
[{"v":130000,"d":"130,000"},{"v":0.15157356046153847,"d":"15.16%"},{"v":19704.562860000002,"d":"19,705"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":2991.5155000000004,"d":"2,992"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}}]
[{"v":135000,"d":"135,000"},{"v":0.14928750266666668,"d":"14.93%"},{"v":20153.812860000002,"d":"20,154"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3123.2655000000004,"d":"3,123"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18372.15,"d":"18,372"}}]
[{"v":140000,"d":"140,000"},{"v":0.14716473471428573,"d":"14.72%"},{"v":20603.062860000002,"d":"20,603"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3255.0155000000004,"d":"3,255"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}}]
[{"v":145000,"d":"145,000"},{"v":0.14518836455172415,"d":"14.52%"},{"v":21052.312860000002,"d":"21,052"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3386.7655000000004,"d":"3,387"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19922.15,"d":"19,922"}}]
[{"v":150000,"d":"150,000"},{"v":0.14334375240000002,"d":"14.33%"},{"v":21501.562860000002,"d":"21,502"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3518.5155000000004,"d":"3,519"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}}]
[{"v":155000,"d":"155,000"},{"v":0.14161814748387097,"d":"14.16%"},{"v":21950.812860000002,"d":"21,951"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3650.2655000000004,"d":"3,650"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21472.15,"d":"21,472"}}]
[{"v":160000,"d":"160,000"},{"v":0.14000039287500002,"d":"14.00%"},{"v":22400.062860000002,"d":"22,400"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3782.0155000000004,"d":"3,782"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}}]
[{"v":165000,"d":"165,000"},{"v":0.13783710521212122,"d":"13.78%"},{"v":22743.12236,"d":"22,743"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[{"v":170000,"d":"170,000"},{"v":0.13565071976470588,"d":"13.57%"},{"v":23060.62236,"d":"23,061"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[{"v":175000,"d":"175,000"},{"v":0.13358927062857143,"d":"13.36%"},{"v":23378.12236,"d":"23,378"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[{"v":180000,"d":"180,000"},{"v":0.13164234644444445,"d":"13.16%"},{"v":23695.62236,"d":"23,696"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[{"v":185000,"d":"185,000"},{"v":0.12980066140540542,"d":"12.98%"},{"v":24013.12236,"d":"24,013"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[{"v":190000,"d":"190,000"},{"v":0.12805590715789475,"d":"12.81%"},{"v":24330.62236,"d":"24,331"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[{"v":195000,"d":"195,000"},{"v":0.1264006274871795,"d":"12.64%"},{"v":24648.12236,"d":"24,648"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[{"v":200000,"d":"200,000"},{"v":0.1248281118,"d":"12.48%"},{"v":24965.62236,"d":"24,966"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":3807.5750000000003,"d":"3,808"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2380.7520000000004,"d":"2,381"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1523.3183999999999,"d":"1,523"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.36402390000000007,"d":"36.40%"}},{"$f":"SUM(D56:Q56)","v":{"v":7280.478000000001,"d":"7,280"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":416.5000000000001,"d":"417"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}}]
[{"v":25000,"d":"25,000"},{"v":0.322541712,"d":"32.25%"},{"v":8063.5428,"d":"8,064"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":520.6250000000001,"d":"521"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}}]
[{"v":30000,"d":"30,000"},{"v":0.29488692000000005,"d":"29.49%"},{"v":8846.607600000001,"d":"8,847"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":624.75,"d":"625"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}}]
[{"v":35000,"d":"35,000"},{"v":0.2751334971428571,"d":"27.51%"},{"v":9629.6724,"d":"9,630"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":728.8750000000002,"d":"729"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}}]
[{"v":40000,"d":"40,000"},{"v":0.26031843000000005,"d":"26.03%"},{"v":10412.737200000001,"d":"10,413"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":833.0000000000002,"d":"833"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}}]
[{"v":45000,"d":"45,000"},{"v":0.2487956,"d":"24.88%"},{"v":11195.802,"d":"11,196"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":937.1250000000002,"d":"937"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}}]
[{"v":50000,"d":"50,000"},{"v":0.239577336,"d":"23.96%"},{"v":11978.8668,"d":"11,979"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":1041.2500000000002,"d":"1,041"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}}]
[{"v":55000,"d":"55,000"},{"v":0.23082180218181816,"d":"23.08%"},{"v":12695.19912,"d":"12,695"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":1145.3750000000002,"d":"1,145"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}}]
[{"v":60000,"d":"60,000"},{"v":0.22015038200000003,"d":"22.02%"},{"v":13209.022920000001,"d":"13,209"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":1283.4150000000002,"d":"1,283"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}}]
[{"v":65000,"d":"65,000"},{"v":0.21037164184615387,"d":"21.04%"},{"v":13674.15672,"d":"13,674"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":1432.1650000000002,"d":"1,432"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}}]
[{"v":70000,"d":"70,000"},{"v":0.2019898645714286,"d":"20.20%"},{"v":14139.29052,"d":"14,139"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":1580.9150000000002,"d":"1,581"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}}]
[{"v":75000,"d":"75,000"},{"v":0.1947256576,"d":"19.47%"},{"v":14604.42432,"d":"14,604"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":1729.6650000000002,"d":"1,730"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}}]
[{"v":80000,"d":"80,000"},{"v":0.1883694765,"d":"18.84%"},{"v":15069.55812,"d":"15,070"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":1878.4150000000002,"d":"1,878"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}}]
[{"v":85000,"d":"85,000"},{"v":0.18276108141176473,"d":"18.28%"},{"v":15534.691920000001,"d":"15,535"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":2027.1650000000002,"d":"2,027"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}}]
[{"v":90000,"d":"90,000"},{"v":0.17777584133333335,"d":"17.78%"},{"v":15999.82572,"d":"16,000"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":2175.915,"d":"2,176"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}}]
[{"v":95000,"d":"95,000"},{"v":0.1731599949473684,"d":"17.32%"},{"v":16450.19952,"d":"16,450"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2324.665,"d":"2,325"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}}]
[{"v":100000,"d":"100,000"},{"v":0.1689733332,"d":"16.90%"},{"v":16897.333319999998,"d":"16,897"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2473.415,"d":"2,473"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}}]
[{"v":105000,"d":"105,000"},{"v":0.1650698411428571,"d":"16.51%"},{"v":17332.333319999998,"d":"17,332"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2622.165,"d":"2,622"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}}]
[{"v":110000,"d":"110,000"},{"v":0.16152121199999997,"d":"16.15%"},{"v":17767.333319999998,"d":"17,767"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2770.9150000000004,"d":"2,771"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}}]
[{"v":115000,"d":"115,000"},{"v":0.1582811593043478,"d":"15.83%"},{"v":18202.333319999998,"d":"18,202"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":2919.6650000000004,"d":"2,920"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}}]
[{"v":120000,"d":"120,000"},{"v":0.15531111099999997,"d":"15.53%"},{"v":18637.333319999998,"d":"18,637"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3068.4150000000004,"d":"3,068"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}}]
[{"v":125000,"d":"125,000"},{"v":0.15257866656,"d":"15.26%"},{"v":19072.333319999998,"d":"19,072"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3217.1650000000004,"d":"3,217"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}}]
[{"v":130000,"d":"130,000"},{"v":0.15005641015384613,"d":"15.01%"},{"v":19507.333319999998,"d":"19,507"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3365.9150000000004,"d":"3,366"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}}]
[{"v":135000,"d":"135,000"},{"v":0.14772098755555554,"d":"14.77%"},{"v":19942.333319999998,"d":"19,942"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3514.6650000000004,"d":"3,515"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}}]
[{"v":140000,"d":"140,000"},{"v":0.14555238085714284,"d":"14.56%"},{"v":20377.333319999998,"d":"20,377"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3663.4150000000004,"d":"3,663"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}}]
[{"v":145000,"d":"145,000"},{"v":0.1435333332413793,"d":"14.35%"},{"v":20812.333319999998,"d":"20,812"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3812.1650000000004,"d":"3,812"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}}]
[{"v":150000,"d":"150,000"},{"v":0.14164888879999998,"d":"14.16%"},{"v":21247.333319999998,"d":"21,247"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":3960.9150000000004,"d":"3,961"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}}]
[{"v":155000,"d":"155,000"},{"v":0.13988602141935483,"d":"13.99%"},{"v":21682.333319999998,"d":"21,682"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4109.665,"d":"4,110"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}}]
[{"v":160000,"d":"160,000"},{"v":0.13823333324999998,"d":"13.82%"},{"v":22117.333319999998,"d":"22,117"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4258.415,"d":"4,258"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}}]
[{"v":165000,"d":"165,000"},{"v":0.13664474739393936,"d":"13.66%"},{"v":22546.383319999997,"d":"22,546"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[{"v":170000,"d":"170,000"},{"v":0.13430960776470588,"d":"13.43%"},{"v":22832.633319999997,"d":"22,833"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[{"v":175000,"d":"175,000"},{"v":0.13210790468571426,"d":"13.21%"},{"v":23118.883319999997,"d":"23,119"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[{"v":180000,"d":"180,000"},{"v":0.13002851844444444,"d":"13.00%"},{"v":23405.133319999997,"d":"23,405"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[{"v":185000,"d":"185,000"},{"v":0.12806153145945945,"d":"12.81%"},{"v":23691.383319999997,"d":"23,691"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[{"v":190000,"d":"190,000"},{"v":0.12619807010526315,"d":"12.62%"},{"v":23977.633319999997,"d":"23,978"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[{"v":195000,"d":"195,000"},{"v":0.12443017087179485,"d":"12.44%"},{"v":24263.883319999997,"d":"24,264"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[{"v":200000,"d":"200,000"},{"v":0.12275066659999999,"d":"12.28%"},{"v":24550.133319999997,"d":"24,550"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":4401.215,"d":"4,401"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2463.3504000000003,"d":"2,463"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1576.8864,"d":"1,577"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.37212174000000003,"d":"37.21%"}},{"$f":"SUM(D95:Q95)","v":{"v":7442.434800000001,"d":"7,442"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":416.5000000000001,"d":"417"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}}]
[{"v":25000,"d":"25,000"},{"v":0.329019984,"d":"32.90%"},{"v":8225.4996,"d":"8,225"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":520.6250000000001,"d":"521"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}}]
[{"v":30000,"d":"30,000"},{"v":0.30028548000000005,"d":"30.03%"},{"v":9008.564400000001,"d":"9,009"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":624.75,"d":"625"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}}]
[{"v":35000,"d":"35,000"},{"v":0.27976083428571424,"d":"27.98%"},{"v":9791.6292,"d":"9,792"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":728.8750000000002,"d":"729"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}}]
[{"v":40000,"d":"40,000"},{"v":0.26436735000000006,"d":"26.44%"},{"v":10574.694000000001,"d":"10,575"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":833.0000000000002,"d":"833"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}}]
[{"v":45000,"d":"45,000"},{"v":0.25239464000000006,"d":"25.24%"},{"v":11357.758800000001,"d":"11,358"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":937.1250000000002,"d":"937"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}}]
[{"v":50000,"d":"50,000"},{"v":0.24281647200000003,"d":"24.28%"},{"v":12140.823600000002,"d":"12,141"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":1041.2500000000002,"d":"1,041"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}}]
[{"v":55000,"d":"55,000"},{"v":0.23431037236363636,"d":"23.43%"},{"v":12887.07048,"d":"12,887"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":1145.3750000000002,"d":"1,145"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}}]
[{"v":60000,"d":"60,000"},{"v":0.22422736300000004,"d":"22.42%"},{"v":13453.641780000002,"d":"13,454"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":1271.8125,"d":"1,272"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}}]
[{"v":65000,"d":"65,000"},{"v":0.21413500892307694,"d":"21.41%"},{"v":13918.775580000001,"d":"13,919"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":1420.5625,"d":"1,421"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}}]
[{"v":70000,"d":"70,000"},{"v":0.20548441971428572,"d":"20.55%"},{"v":14383.909380000001,"d":"14,384"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":1569.3125,"d":"1,569"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}}]
[{"v":75000,"d":"75,000"},{"v":0.1979872424,"d":"19.80%"},{"v":14849.04318,"d":"14,849"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":1718.0625000000002,"d":"1,718"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}}]
[{"v":80000,"d":"80,000"},{"v":0.19142721225,"d":"19.14%"},{"v":15314.17698,"d":"15,314"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":1866.8125000000002,"d":"1,867"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}}]
[{"v":85000,"d":"85,000"},{"v":0.1856389503529412,"d":"18.56%"},{"v":15779.310780000002,"d":"15,779"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":2015.5625000000002,"d":"2,016"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}}]
[{"v":90000,"d":"90,000"},{"v":0.1804938286666667,"d":"18.05%"},{"v":16244.444580000001,"d":"16,244"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":2164.3125,"d":"2,164"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}}]
[{"v":95000,"d":"95,000"},{"v":0.17584861452631584,"d":"17.58%"},{"v":16705.618380000004,"d":"16,706"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2313.0625,"d":"2,313"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}}]
[{"v":100000,"d":"100,000"},{"v":0.17152752180000003,"d":"17.15%"},{"v":17152.752180000003,"d":"17,153"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2461.8125,"d":"2,462"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}}]
[{"v":105000,"d":"105,000"},{"v":0.16750240171428574,"d":"16.75%"},{"v":17587.752180000003,"d":"17,588"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2610.5625,"d":"2,611"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}}]
[{"v":110000,"d":"110,000"},{"v":0.16384320163636368,"d":"16.38%"},{"v":18022.752180000003,"d":"18,023"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2759.3125,"d":"2,759"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}}]
[{"v":115000,"d":"115,000"},{"v":0.16050219286956524,"d":"16.05%"},{"v":18457.752180000003,"d":"18,458"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":2908.0625,"d":"2,908"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}}]
[{"v":120000,"d":"120,000"},{"v":0.15743960150000003,"d":"15.74%"},{"v":18892.752180000003,"d":"18,893"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3056.8125,"d":"3,057"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}}]
[{"v":125000,"d":"125,000"},{"v":0.15462201744000004,"d":"15.46%"},{"v":19327.752180000003,"d":"19,328"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3205.5625000000005,"d":"3,206"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}}]
[{"v":130000,"d":"130,000"},{"v":0.15202117061538464,"d":"15.20%"},{"v":19762.752180000003,"d":"19,763"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3354.3125000000005,"d":"3,354"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}}]
[{"v":135000,"d":"135,000"},{"v":0.14961297911111113,"d":"14.96%"},{"v":20197.752180000003,"d":"20,198"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3503.0625000000005,"d":"3,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}}]
[{"v":140000,"d":"140,000"},{"v":0.14737680128571432,"d":"14.74%"},{"v":20632.752180000003,"d":"20,633"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3651.8125000000005,"d":"3,652"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}}]
[{"v":145000,"d":"145,000"},{"v":0.14529484262068967,"d":"14.53%"},{"v":21067.752180000003,"d":"21,068"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3800.5625000000005,"d":"3,801"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}}]
[{"v":150000,"d":"150,000"},{"v":0.14335168120000003,"d":"14.34%"},{"v":21502.752180000003,"d":"21,503"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":3949.3125000000005,"d":"3,949"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}}]
[{"v":155000,"d":"155,000"},{"v":0.14153388503225808,"d":"14.15%"},{"v":21937.752180000003,"d":"21,938"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4098.0625,"d":"4,098"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}}]
[{"v":160000,"d":"160,000"},{"v":0.139829701125,"d":"13.98%"},{"v":22372.752180000003,"d":"22,373"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4246.8125,"d":"4,247"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}}]
[{"v":165000,"d":"165,000"},{"v":0.1382288010909091,"d":"13.82%"},{"v":22807.752180000003,"d":"22,808"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4395.5625,"d":"4,396"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}}]
[{"v":170000,"d":"170,000"},{"v":0.13647707164705883,"d":"13.65%"},{"v":23201.10218,"d":"23,201"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4502.6625,"d":"4,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}}]
[{"v":175000,"d":"175,000"},{"v":0.13421344102857144,"d":"13.42%"},{"v":23487.35218,"d":"23,487"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4502.6625,"d":"4,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}}]
[{"v":180000,"d":"180,000"},{"v":0.13207556766666664,"d":"13.21%"},{"v":23773.602179999998,"d":"23,774"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4502.6625,"d":"4,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}}]
[{"v":185000,"d":"185,000"},{"v":0.13005325502702703,"d":"13.01%"},{"v":24059.852179999998,"d":"24,060"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4502.6625,"d":"4,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}}]
[{"v":190000,"d":"190,000"},{"v":0.12813737989473684,"d":"12.81%"},{"v":24346.102179999998,"d":"24,346"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4502.6625,"d":"4,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}}]
[{"v":195000,"d":"195,000"},{"v":0.12631975476923077,"d":"12.63%"},{"v":24632.352179999998,"d":"24,632"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4502.6625,"d":"4,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}}]
[{"v":200000,"d":"200,000"},{"v":0.1245930109,"d":"12.46%"},{"v":24918.602179999998,"d":"24,919"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":4502.6625,"d":"4,503"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2562.4512000000004,"d":"2,562"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1639.7424000000003,"d":"1,640"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.39084558,"d":"39.08%"}},{"$f":"SUM(D134:Q134)","v":{"v":7816.9116,"d":"7,817"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":416.5000000000001,"d":"417"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}}]
[{"v":25000,"d":"25,000"},{"v":0.34599905599999997,"d":"34.60%"},{"v":8649.9764,"d":"8,650"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":520.6250000000001,"d":"521"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}}]
[{"v":30000,"d":"30,000"},{"v":0.3161013733333333,"d":"31.61%"},{"v":9483.0412,"d":"9,483"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":624.75,"d":"625"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}}]
[{"v":35000,"d":"35,000"},{"v":0.2947458857142857,"d":"29.47%"},{"v":10316.106,"d":"10,316"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":728.8750000000002,"d":"729"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}}]
[{"v":40000,"d":"40,000"},{"v":0.27872927000000003,"d":"27.87%"},{"v":11149.170800000002,"d":"11,149"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":833.0000000000002,"d":"833"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}}]
[{"v":45000,"d":"45,000"},{"v":0.26627190222222225,"d":"26.63%"},{"v":11982.2356,"d":"11,982"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":937.1250000000002,"d":"937"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}}]
[{"v":50000,"d":"50,000"},{"v":0.256306008,"d":"25.63%"},{"v":12815.3004,"d":"12,815"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":1041.2500000000002,"d":"1,041"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}}]
[{"v":55000,"d":"55,000"},{"v":0.2480265789090909,"d":"24.80%"},{"v":13641.46184,"d":"13,641"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":1145.3750000000002,"d":"1,145"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}}]
[{"v":60000,"d":"60,000"},{"v":0.23831301066666669,"d":"23.83%"},{"v":14298.78064,"d":"14,299"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":1260.21,"d":"1,260"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}}]
[{"v":65000,"d":"65,000"},{"v":0.22713714523076925,"d":"22.71%"},{"v":14763.91444,"d":"14,764"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":1408.96,"d":"1,409"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}}]
[{"v":70000,"d":"70,000"},{"v":0.217557832,"d":"21.76%"},{"v":15229.04824,"d":"15,229"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":1557.71,"d":"1,558"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}}]
[{"v":75000,"d":"75,000"},{"v":0.20925576053333333,"d":"20.93%"},{"v":15694.18204,"d":"15,694"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":1706.46,"d":"1,706"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}}]
[{"v":80000,"d":"80,000"},{"v":0.20199144799999996,"d":"20.20%"},{"v":16159.315839999997,"d":"16,159"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":1855.21,"d":"1,855"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}}]
[{"v":85000,"d":"85,000"},{"v":0.19558176047058823,"d":"19.56%"},{"v":16624.44964,"d":"16,624"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":2003.96,"d":"2,004"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}}]
[{"v":90000,"d":"90,000"},{"v":0.18988426044444442,"d":"18.99%"},{"v":17089.58344,"d":"17,090"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":2152.71,"d":"2,153"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}}]
[{"v":95000,"d":"95,000"},{"v":0.18478649726315788,"d":"18.48%"},{"v":17554.717239999998,"d":"17,555"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":2301.46,"d":"2,301"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}}]
[{"v":100000,"d":"100,000"},{"v":0.1800905104,"d":"18.01%"},{"v":18009.05104,"d":"18,009"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2450.21,"d":"2,450"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}}]
[{"v":105000,"d":"105,000"},{"v":0.17565762895238093,"d":"17.57%"},{"v":18444.05104,"d":"18,444"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2598.96,"d":"2,599"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}}]
[{"v":110000,"d":"110,000"},{"v":0.17162773672727272,"d":"17.16%"},{"v":18879.05104,"d":"18,879"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2747.71,"d":"2,748"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}}]
[{"v":115000,"d":"115,000"},{"v":0.16794826991304346,"d":"16.79%"},{"v":19314.05104,"d":"19,314"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":2896.46,"d":"2,896"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.16457542533333333,"d":"16.46%"},{"v":19749.05104,"d":"19,749"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3045.21,"d":"3,045"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}}]
[{"v":125000,"d":"125,000"},{"v":0.16147240831999998,"d":"16.15%"},{"v":20184.05104,"d":"20,184"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3193.96,"d":"3,194"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}}]
[{"v":130000,"d":"130,000"},{"v":0.1586080849230769,"d":"15.86%"},{"v":20619.05104,"d":"20,619"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3342.71,"d":"3,343"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}}]
[{"v":135000,"d":"135,000"},{"v":0.15595593362962962,"d":"15.60%"},{"v":21054.05104,"d":"21,054"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3491.46,"d":"3,491"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}}]
[{"v":140000,"d":"140,000"},{"v":0.1534932217142857,"d":"15.35%"},{"v":21489.05104,"d":"21,489"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3640.21,"d":"3,640"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}}]
[{"v":145000,"d":"145,000"},{"v":0.15120035199999998,"d":"15.12%"},{"v":21924.05104,"d":"21,924"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3788.9600000000005,"d":"3,789"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}}]
[{"v":150000,"d":"150,000"},{"v":0.14906034026666665,"d":"14.91%"},{"v":22359.05104,"d":"22,359"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":3937.7100000000005,"d":"3,938"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}}]
[{"v":155000,"d":"155,000"},{"v":0.1470583938064516,"d":"14.71%"},{"v":22794.05104,"d":"22,794"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4086.4600000000005,"d":"4,086"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}}]
[{"v":160000,"d":"160,000"},{"v":0.14518156899999998,"d":"14.52%"},{"v":23229.05104,"d":"23,229"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4235.21,"d":"4,235"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}}]
[{"v":165000,"d":"165,000"},{"v":0.14341849115151514,"d":"14.34%"},{"v":23664.05104,"d":"23,664"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4383.96,"d":"4,384"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}}]
[{"v":170000,"d":"170,000"},{"v":0.14175912376470587,"d":"14.18%"},{"v":24099.05104,"d":"24,099"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4532.71,"d":"4,533"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}}]
[{"v":175000,"d":"175,000"},{"v":0.13975257737142857,"d":"13.98%"},{"v":24456.70104,"d":"24,457"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4604.110000000001,"d":"4,604"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}}]
[{"v":180000,"d":"180,000"},{"v":0.13746083911111112,"d":"13.75%"},{"v":24742.95104,"d":"24,743"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4604.110000000001,"d":"4,604"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}}]
[{"v":185000,"d":"185,000"},{"v":0.1352929785945946,"d":"13.53%"},{"v":25029.20104,"d":"25,029"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4604.110000000001,"d":"4,604"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}}]
[{"v":190000,"d":"190,000"},{"v":0.133239216,"d":"13.32%"},{"v":25315.45104,"d":"25,315"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4604.110000000001,"d":"4,604"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}}]
[{"v":195000,"d":"195,000"},{"v":0.13129077456410257,"d":"13.13%"},{"v":25601.70104,"d":"25,602"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4604.110000000001,"d":"4,604"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}}]
[{"v":200000,"d":"200,000"},{"v":0.1294397552,"d":"12.94%"},{"v":25887.95104,"d":"25,888"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":4604.110000000001,"d":"4,604"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2690.496,"d":"2,690"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1721.1744,"d":"1,721"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}}]

{"sheet":"CLF All Funds","index":18,"n_rows":170,"n_cols":17,"rows_kept":170}
["Clinical Fellows (CLF)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.62,"d":"62%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.38,"d":"38%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.19264786,"d":"19.26%"}},{"$f":"SUM(D17:Q17)","v":{"v":3852.9572000000003,"d":"3,853"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.17468764,"d":"17.47%"},{"v":4367.191,"d":"4,367"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.16271416000000002,"d":"16.27%"},{"v":4881.424800000001,"d":"4,881"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.15416167428571428,"d":"15.42%"},{"v":5395.6586,"d":"5,396"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.14774731,"d":"14.77%"},{"v":5909.8924,"d":"5,910"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.14275836,"d":"14.28%"},{"v":6424.1262,"d":"6,424"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.1387672,"d":"13.88%"},{"v":6938.36,"d":"6,938"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.13340181454545455,"d":"13.34%"},{"v":7337.0998,"d":"7,337"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.12453722666666665,"d":"12.45%"},{"v":7472.2336,"d":"7,472"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.11703642153846154,"d":"11.70%"},{"v":7607.3674,"d":"7,607"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.11060716,"d":"11.06%"},{"v":7742.5012,"d":"7,743"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.10503513333333332,"d":"10.50%"},{"v":7877.634999999999,"d":"7,878"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.10015961,"d":"10.02%"},{"v":8012.7688,"d":"8,013"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.09585767764705881,"d":"9.59%"},{"v":8147.902599999999,"d":"8,148"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.09195373777777778,"d":"9.20%"},{"v":8275.8364,"d":"8,276"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.08834705473684211,"d":"8.83%"},{"v":8392.9702,"d":"8,393"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.08510103999999999,"d":"8.51%"},{"v":8510.104,"d":"8,510"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.08204860952380952,"d":"8.20%"},{"v":8615.104,"d":"8,615"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.07927367272727272,"d":"7.93%"},{"v":8720.104,"d":"8,720"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.07674003478260868,"d":"7.67%"},{"v":8825.104,"d":"8,825"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.07441753333333333,"d":"7.44%"},{"v":8930.104,"d":"8,930"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.07228083199999999,"d":"7.23%"},{"v":9035.104,"d":"9,035"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.0703084923076923,"d":"7.03%"},{"v":9140.104,"d":"9,140"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.06848225185185185,"d":"6.85%"},{"v":9245.104,"d":"9,245"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.06678645714285714,"d":"6.68%"},{"v":9350.104,"d":"9,350"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.06520761379310344,"d":"6.52%"},{"v":9455.104,"d":"9,455"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.06373402666666667,"d":"6.37%"},{"v":9560.104,"d":"9,560"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.06235550967741935,"d":"6.24%"},{"v":9665.104,"d":"9,665"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.06106315,"d":"6.11%"},{"v":9770.104,"d":"9,770"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.05984911515151515,"d":"5.98%"},{"v":9875.104,"d":"9,875"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.05870649411764706,"d":"5.87%"},{"v":9980.104,"d":"9,980"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.05762916571428571,"d":"5.76%"},{"v":10085.104,"d":"10,085"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.056611688888888886,"d":"5.66%"},{"v":10190.104,"d":"10,190"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.055649210810810805,"d":"5.56%"},{"v":10295.104,"d":"10,295"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.05473738947368421,"d":"5.47%"},{"v":10400.104,"d":"10,400"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.0538723282051282,"d":"5.39%"},{"v":10505.104,"d":"10,505"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.05305052,"d":"5.31%"},{"v":10610.104,"d":"10,610"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1969.2720000000002,"d":"1,969"}},0,{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.19481498,"d":"19.48%"}},{"$f":"SUM(D56:Q56)","v":{"v":3896.2996,"d":"3,896"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.176171336,"d":"17.62%"},{"v":4404.2834,"d":"4,404"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.16374224,"d":"16.37%"},{"v":4912.2672,"d":"4,912"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.15486431428571426,"d":"15.49%"},{"v":5420.250999999999,"d":"5,420"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.14820587,"d":"14.82%"},{"v":5928.234799999999,"d":"5,928"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.14302708,"d":"14.30%"},{"v":6436.2186,"d":"6,436"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.138884048,"d":"13.89%"},{"v":6944.2024,"d":"6,944"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.13410651272727273,"d":"13.41%"},{"v":7375.8582,"d":"7,376"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.12606903333333336,"d":"12.61%"},{"v":7564.142000000001,"d":"7,564"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.11835424307692309,"d":"11.84%"},{"v":7693.025800000001,"d":"7,693"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.11174156571428573,"d":"11.17%"},{"v":7821.909600000001,"d":"7,822"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.10601057866666667,"d":"10.60%"},{"v":7950.7934000000005,"d":"7,951"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.10099596500000001,"d":"10.10%"},{"v":8079.677200000001,"d":"8,080"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.09657130588235296,"d":"9.66%"},{"v":8208.561000000002,"d":"8,209"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.09263827555555557,"d":"9.26%"},{"v":8337.444800000001,"d":"8,337"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.08896388000000001,"d":"8.90%"},{"v":8451.5686,"d":"8,452"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.08562452400000001,"d":"8.56%"},{"v":8562.4524,"d":"8,562"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.0824876419047619,"d":"8.25%"},{"v":8661.2024,"d":"8,661"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.07963593090909091,"d":"7.96%"},{"v":8759.9524,"d":"8,760"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.0770321947826087,"d":"7.70%"},{"v":8858.7024,"d":"8,859"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.07464543666666666,"d":"7.46%"},{"v":8957.4524,"d":"8,957"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.0724496192,"d":"7.24%"},{"v":9056.2024,"d":"9,056"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.07042271076923078,"d":"7.04%"},{"v":9154.9524,"d":"9,155"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.0685459437037037,"d":"6.85%"},{"v":9253.7024,"d":"9,254"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.06680323142857143,"d":"6.68%"},{"v":9352.4524,"d":"9,352"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.06518070620689655,"d":"6.52%"},{"v":9451.2024,"d":"9,451"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.06366634933333333,"d":"6.37%"},{"v":9549.9524,"d":"9,550"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.06224969290322581,"d":"6.22%"},{"v":9648.7024,"d":"9,649"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0609215775,"d":"6.09%"},{"v":9747.4524,"d":"9,747"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.05967395393939394,"d":"5.97%"},{"v":9846.2024,"d":"9,846"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.05849972,"d":"5.85%"},{"v":9944.9524,"d":"9,945"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.057392585142857146,"d":"5.74%"},{"v":10043.7024,"d":"10,044"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.056346957777777776,"d":"5.63%"},{"v":10142.4524,"d":"10,142"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.055357850810810814,"d":"5.54%"},{"v":10241.2024,"d":"10,241"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.05442080210526316,"d":"5.44%"},{"v":10339.9524,"d":"10,340"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.05353180717948718,"d":"5.35%"},{"v":10438.7024,"d":"10,439"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.052687262,"d":"5.27%"},{"v":10537.4524,"d":"10,537"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2037.6144,"d":"2,038"}},0,{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.19891142,"d":"19.89%"}},{"$f":"SUM(D95:Q95)","v":{"v":3978.2284,"d":"3,978"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.179448488,"d":"17.94%"},{"v":4486.2122,"d":"4,486"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.16647320000000002,"d":"16.65%"},{"v":4994.196000000001,"d":"4,994"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.15720513714285714,"d":"15.72%"},{"v":5502.1798,"d":"5,502"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.15025409,"d":"15.03%"},{"v":6010.1636,"d":"6,010"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.14484771999999999,"d":"14.48%"},{"v":6518.1474,"d":"6,518"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.14052262399999998,"d":"14.05%"},{"v":7026.1312,"d":"7,026"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.13621823636363636,"d":"13.62%"},{"v":7492.003000000001,"d":"7,492"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.12907728000000002,"d":"12.91%"},{"v":7744.6368,"d":"7,745"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.12113108615384617,"d":"12.11%"},{"v":7873.520600000001,"d":"7,874"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.11432006285714286,"d":"11.43%"},{"v":8002.4044,"d":"8,002"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.108417176,"d":"10.84%"},{"v":8131.2882,"d":"8,131"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.10325215,"d":"10.33%"},{"v":8260.172,"d":"8,260"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.09869477411764706,"d":"9.87%"},{"v":8389.0558,"d":"8,389"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.09464377333333335,"d":"9.46%"},{"v":8517.939600000002,"d":"8,518"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.09097750947368421,"d":"9.10%"},{"v":8642.8634,"d":"8,643"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.08753747199999999,"d":"8.75%"},{"v":8753.7472,"d":"8,754"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.08430949714285714,"d":"8.43%"},{"v":8852.4972,"d":"8,852"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.08137497454545455,"d":"8.14%"},{"v":8951.2472,"d":"8,951"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.07869562782608695,"d":"7.87%"},{"v":9049.9972,"d":"9,050"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.07623956,"d":"7.62%"},{"v":9148.7472,"d":"9,149"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.0739799776,"d":"7.40%"},{"v":9247.4972,"d":"9,247"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.07189420923076922,"d":"7.19%"},{"v":9346.2472,"d":"9,346"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.06996294222222223,"d":"7.00%"},{"v":9444.9972,"d":"9,445"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.06816962285714286,"d":"6.82%"},{"v":9543.7472,"d":"9,544"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.06649998068965517,"d":"6.65%"},{"v":9642.4972,"d":"9,642"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.064941648,"d":"6.49%"},{"v":9741.2472,"d":"9,741"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.06348385290322581,"d":"6.35%"},{"v":9839.9972,"d":"9,840"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.06211717,"d":"6.21%"},{"v":9938.7472,"d":"9,939"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.06083331636363636,"d":"6.08%"},{"v":10037.4972,"d":"10,037"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.059624983529411764,"d":"5.96%"},{"v":10136.2472,"d":"10,136"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.05848569828571428,"d":"5.85%"},{"v":10234.9972,"d":"10,235"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.057409706666666664,"d":"5.74%"},{"v":10333.7472,"d":"10,334"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.056391876756756755,"d":"5.64%"},{"v":10432.4972,"d":"10,432"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.05542761684210526,"d":"5.54%"},{"v":10531.2472,"d":"10,531"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.054512806153846155,"d":"5.45%"},{"v":10629.9972,"d":"10,630"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.053643736,"d":"5.36%"},{"v":10728.7472,"d":"10,729"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2119.5432,"d":"2,120"}},0,{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.21246206,"d":"21.25%"}},{"$f":"SUM(D134:Q134)","v":{"v":4249.2412,"d":"4,249"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.19228900000000002,"d":"19.23%"},{"v":4807.225,"d":"4,807"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.17884029333333334,"d":"17.88%"},{"v":5365.2088,"d":"5,365"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.16923407428571427,"d":"16.92%"},{"v":5923.192599999999,"d":"5,923"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.16202940999999998,"d":"16.20%"},{"v":6481.176399999999,"d":"6,481"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.15642578222222223,"d":"15.64%"},{"v":7039.1602,"d":"7,039"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.15194288,"d":"15.19%"},{"v":7597.144,"d":"7,597"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.1481314872727273,"d":"14.81%"},{"v":8147.2318000000005,"d":"8,147"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.14170359333333335,"d":"14.17%"},{"v":8502.215600000001,"d":"8,502"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.13278614461538463,"d":"13.28%"},{"v":8631.099400000001,"d":"8,631"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.12514261714285715,"d":"12.51%"},{"v":8759.9832,"d":"8,760"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.11851822666666667,"d":"11.85%"},{"v":8888.867,"d":"8,889"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.112721885,"d":"11.27%"},{"v":9017.7508,"d":"9,018"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.10760746588235295,"d":"10.76%"},{"v":9146.634600000001,"d":"9,147"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.10306131555555556,"d":"10.31%"},{"v":9275.5184,"d":"9,276"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.09899370736842106,"d":"9.90%"},{"v":9404.4022,"d":"9,404"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.09522486,"d":"9.52%"},{"v":9522.485999999999,"d":"9,522"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.09163081904761904,"d":"9.16%"},{"v":9621.235999999999,"d":"9,621"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.08836350909090908,"d":"8.84%"},{"v":9719.985999999999,"d":"9,720"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.08538031304347825,"d":"8.54%"},{"v":9818.735999999999,"d":"9,819"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.08264571666666666,"d":"8.26%"},{"v":9917.485999999999,"d":"9,917"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.080129888,"d":"8.01%"},{"v":10016.235999999999,"d":"10,016"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.0778075846153846,"d":"7.78%"},{"v":10114.985999999999,"d":"10,115"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.0756573037037037,"d":"7.57%"},{"v":10213.735999999999,"d":"10,214"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.07366061428571428,"d":"7.37%"},{"v":10312.485999999999,"d":"10,312"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.0718016275862069,"d":"7.18%"},{"v":10411.235999999999,"d":"10,411"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.07006657333333333,"d":"7.01%"},{"v":10509.985999999999,"d":"10,510"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.06844345806451613,"d":"6.84%"},{"v":10608.735999999999,"d":"10,609"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.06692178750000001,"d":"6.69%"},{"v":10707.486,"d":"10,707"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.0654923393939394,"d":"6.55%"},{"v":10806.236,"d":"10,806"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.06414697647058824,"d":"6.41%"},{"v":10904.986,"d":"10,905"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.06287849142857144,"d":"6.29%"},{"v":11003.736,"d":"11,004"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.061680477777777784,"d":"6.17%"},{"v":11102.486,"d":"11,102"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.06054722162162163,"d":"6.05%"},{"v":11201.236,"d":"11,201"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.05947361052631579,"d":"5.95%"},{"v":11299.986,"d":"11,300"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.05845505641025642,"d":"5.85%"},{"v":11398.736,"d":"11,399"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.057487430000000006,"d":"5.75%"},{"v":11497.486,"d":"11,497"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2225.556,"d":"2,226"}},0,{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]

{"sheet":"CLS All Funds","index":19,"n_rows":170,"n_cols":17,"rows_kept":170}
["Clinical Scholars (CLS)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":1,"d":"100%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0,"d":"0%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.26789946,"d":"26.79%"}},{"$f":"SUM(D17:Q17)","v":{"v":5357.9892,"d":"5,358"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,200]
[{"v":25000,"d":"25,000"},{"v":0.24472716,"d":"24.47%"},{"v":6118.179,"d":"6,118"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},250]
[{"v":30000,"d":"30,000"},{"v":0.22927896000000003,"d":"22.93%"},{"v":6878.368800000001,"d":"6,878"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1200,"d":"1,200"},75,45,300]
[{"v":35000,"d":"35,000"},{"v":0.21824453142857142,"d":"21.82%"},{"v":7638.558599999999,"d":"7,639"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},350]
[{"v":40000,"d":"40,000"},{"v":0.20996871,"d":"21.00%"},{"v":8398.7484,"d":"8,399"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1600,"d":"1,600"},100,60,400]
[{"v":45000,"d":"45,000"},{"v":0.20353196,"d":"20.35%"},{"v":9158.9382,"d":"9,159"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},450]
[{"v":50000,"d":"50,000"},{"v":0.19838255999999999,"d":"19.84%"},{"v":9919.127999999999,"d":"9,919"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":2000,"d":"2,000"},125,75,500]
[{"v":55000,"d":"55,000"},{"v":0.19232219563636363,"d":"19.23%"},{"v":10577.72076,"d":"10,578"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},550]
[{"v":60000,"d":"60,000"},{"v":0.182922576,"d":"18.29%"},{"v":10975.35456,"d":"10,975"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2400,"d":"2,400"},150,90,600]
[{"v":65000,"d":"65,000"},{"v":0.1749690516923077,"d":"17.50%"},{"v":11372.988360000001,"d":"11,373"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},650]
[{"v":70000,"d":"70,000"},{"v":0.16815174514285716,"d":"16.82%"},{"v":11770.62216,"d":"11,771"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2800,"d":"2,800"},175,105,700]
[{"v":75000,"d":"75,000"},{"v":0.16224341280000001,"d":"16.22%"},{"v":12168.25596,"d":"12,168"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},750]
[{"v":80000,"d":"80,000"},{"v":0.157073622,"d":"15.71%"},{"v":12565.88976,"d":"12,566"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":3200,"d":"3,200"},200,120,800]
[{"v":85000,"d":"85,000"},{"v":0.15251204188235296,"d":"15.25%"},{"v":12963.523560000001,"d":"12,964"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},850]
[{"v":90000,"d":"90,000"},{"v":0.14837730400000002,"d":"14.84%"},{"v":13353.95736,"d":"13,354"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3600,"d":"3,600"},225,135,900]
[{"v":95000,"d":"95,000"},{"v":0.14456411747368422,"d":"14.46%"},{"v":13733.59116,"d":"13,734"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},950]
[{"v":100000,"d":"100,000"},{"v":0.1411322496,"d":"14.11%"},{"v":14113.22496,"d":"14,113"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4000,"d":"4,000"},250,150,{"v":1000,"d":"1,000"}]
[{"v":105000,"d":"105,000"},{"v":0.13791166628571427,"d":"13.79%"},{"v":14480.72496,"d":"14,481"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"}]
[{"v":110000,"d":"110,000"},{"v":0.13498386327272727,"d":"13.50%"},{"v":14848.22496,"d":"14,848"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"}]
[{"v":115000,"d":"115,000"},{"v":0.13231065182608695,"d":"13.23%"},{"v":15215.72496,"d":"15,216"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"}]
[{"v":120000,"d":"120,000"},{"v":0.129860208,"d":"12.99%"},{"v":15583.22496,"d":"15,583"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,{"v":1200,"d":"1,200"}]
[{"v":125000,"d":"125,000"},{"v":0.12760579968,"d":"12.76%"},{"v":15950.72496,"d":"15,951"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"}]
[{"v":130000,"d":"130,000"},{"v":0.12552480738461538,"d":"12.55%"},{"v":16318.22496,"d":"16,318"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"}]
[{"v":135000,"d":"135,000"},{"v":0.12359796266666666,"d":"12.36%"},{"v":16685.72496,"d":"16,686"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"}]
[{"v":140000,"d":"140,000"},{"v":0.12180874971428571,"d":"12.18%"},{"v":17053.22496,"d":"17,053"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"}]
[{"v":145000,"d":"145,000"},{"v":0.12014293075862069,"d":"12.01%"},{"v":17420.72496,"d":"17,421"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"}]
[{"v":150000,"d":"150,000"},{"v":0.1185881664,"d":"11.86%"},{"v":17788.22496,"d":"17,788"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"}]
[{"v":155000,"d":"155,000"},{"v":0.11713370941935483,"d":"11.71%"},{"v":18155.72496,"d":"18,156"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"}]
[{"v":160000,"d":"160,000"},{"v":0.115770156,"d":"11.58%"},{"v":18523.22496,"d":"18,523"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"}]
[{"v":165000,"d":"165,000"},{"v":0.11448924218181818,"d":"11.45%"},{"v":18890.72496,"d":"18,891"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"}]
[{"v":170000,"d":"170,000"},{"v":0.11328367623529412,"d":"11.33%"},{"v":19258.22496,"d":"19,258"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"}]
[{"v":175000,"d":"175,000"},{"v":0.11214699977142857,"d":"11.21%"},{"v":19625.72496,"d":"19,626"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"}]
[{"v":180000,"d":"180,000"},{"v":0.11107347199999999,"d":"11.11%"},{"v":19993.22496,"d":"19,993"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"}]
[{"v":185000,"d":"185,000"},{"v":0.11005797275675676,"d":"11.01%"},{"v":20360.72496,"d":"20,361"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"}]
[{"v":190000,"d":"190,000"},{"v":0.10909592084210526,"d":"10.91%"},{"v":20728.22496,"d":"20,728"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"}]
[{"v":195000,"d":"195,000"},{"v":0.10818320492307693,"d":"10.82%"},{"v":21095.72496,"d":"21,096"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"}]
[{"v":200000,"d":"200,000"},{"v":0.1073161248,"d":"10.73%"},{"v":21463.22496,"d":"21,463"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},0,{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":8000,"d":"8,000"},500,300,{"v":2000,"d":"2,000"}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.26396946000000004,"d":"26.40%"}},{"$f":"SUM(D56:Q56)","v":{"v":5279.3892000000005,"d":"5,279"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.23993315999999998,"d":"23.99%"},{"v":5998.329,"d":"5,998"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.22390896000000002,"d":"22.39%"},{"v":6717.268800000001,"d":"6,717"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.21246310285714284,"d":"21.25%"},{"v":7436.2086,"d":"7,436"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.20387871,"d":"20.39%"},{"v":8155.148399999999,"d":"8,155"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.19720196,"d":"19.72%"},{"v":8874.0882,"d":"8,874"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.19186056,"d":"19.19%"},{"v":9593.028,"d":"9,593"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.18627700581818185,"d":"18.63%"},{"v":10245.235320000002,"d":"10,245"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.17768365200000003,"d":"17.77%"},{"v":10661.01912,"d":"10,661"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.16949850646153847,"d":"16.95%"},{"v":11017.40292,"d":"11,017"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.16248266742857143,"d":"16.25%"},{"v":11373.78672,"d":"11,374"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.1564022736,"d":"15.64%"},{"v":11730.17052,"d":"11,730"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.151081929,"d":"15.11%"},{"v":12086.55432,"d":"12,087"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.14638750729411765,"d":"14.64%"},{"v":12442.93812,"d":"12,443"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.142214688,"d":"14.22%"},{"v":12799.32192,"d":"12,799"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.13832574442105264,"d":"13.83%"},{"v":13140.94572,"d":"13,141"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.1347932952,"d":"13.48%"},{"v":13479.32952,"d":"13,479"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.13148170971428572,"d":"13.15%"},{"v":13805.57952,"d":"13,806"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.12847117745454545,"d":"12.85%"},{"v":14131.82952,"d":"14,132"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.12572243060869565,"d":"12.57%"},{"v":14458.07952,"d":"14,458"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.12320274599999999,"d":"12.32%"},{"v":14784.32952,"d":"14,784"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.12088463615999999,"d":"12.09%"},{"v":15110.57952,"d":"15,111"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.11874484246153845,"d":"11.87%"},{"v":15436.82952,"d":"15,437"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.11676355199999999,"d":"11.68%"},{"v":15763.07952,"d":"15,763"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.11492378228571429,"d":"11.49%"},{"v":16089.32952,"d":"16,089"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.11321089324137931,"d":"11.32%"},{"v":16415.57952,"d":"16,416"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.1116121968,"d":"11.16%"},{"v":16741.82952,"d":"16,742"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.11011664206451613,"d":"11.01%"},{"v":17068.07952,"d":"17,068"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.1087145595,"d":"10.87%"},{"v":17394.32952,"d":"17,394"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.10739745163636363,"d":"10.74%"},{"v":17720.57952,"d":"17,721"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.10615782070588235,"d":"10.62%"},{"v":18046.82952,"d":"18,047"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.10498902582857142,"d":"10.50%"},{"v":18373.07952,"d":"18,373"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.103885164,"d":"10.39%"},{"v":18699.32952,"d":"18,699"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.10284097037837837,"d":"10.28%"},{"v":19025.57952,"d":"19,026"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.10185173431578946,"d":"10.19%"},{"v":19351.82952,"d":"19,352"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.10091322830769231,"d":"10.09%"},{"v":19678.07952,"d":"19,678"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.1000216476,"d":"10.00%"},{"v":20004.32952,"d":"20,004"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},0,{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.26915346000000007,"d":"26.92%"}},{"$f":"SUM(D95:Q95)","v":{"v":5383.069200000001,"d":"5,383"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.24408036,"d":"24.41%"},{"v":6102.009,"d":"6,102"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.22736496000000003,"d":"22.74%"},{"v":6820.948800000001,"d":"6,821"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.21542538857142857,"d":"21.54%"},{"v":7539.8886,"d":"7,540"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.20647070999999997,"d":"20.65%"},{"v":8258.828399999999,"d":"8,259"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.19950596,"d":"19.95%"},{"v":8977.7682,"d":"8,978"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.19393416000000002,"d":"19.39%"},{"v":9696.708,"d":"9,697"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.18870599781818184,"d":"18.87%"},{"v":10378.829880000001,"d":"10,379"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.180982728,"d":"18.10%"},{"v":10858.96368,"d":"10,859"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.1725438073846154,"d":"17.25%"},{"v":11215.34748,"d":"11,215"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.16531044685714288,"d":"16.53%"},{"v":11571.731280000002,"d":"11,572"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.15904153440000002,"d":"15.90%"},{"v":11928.115080000001,"d":"11,928"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.153556236,"d":"15.36%"},{"v":12284.498880000001,"d":"12,284"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.14871626682352945,"d":"14.87%"},{"v":12640.882680000002,"d":"12,641"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.14441407200000003,"d":"14.44%"},{"v":12997.266480000002,"d":"12,997"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.14052305557894737,"d":"14.05%"},{"v":13349.69028,"d":"13,350"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.1368807408,"d":"13.69%"},{"v":13688.07408,"d":"13,688"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.13346975314285714,"d":"13.35%"},{"v":14014.32408,"d":"14,014"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.13036885527272726,"d":"13.04%"},{"v":14340.57408,"d":"14,341"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.12753760069565218,"d":"12.75%"},{"v":14666.82408,"d":"14,667"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.124942284,"d":"12.49%"},{"v":14993.07408,"d":"14,993"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.12255459264,"d":"12.26%"},{"v":15319.32408,"d":"15,319"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.12035056984615385,"d":"12.04%"},{"v":15645.57408,"d":"15,646"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.118309808,"d":"11.83%"},{"v":15971.82408,"d":"15,972"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.11641481485714288,"d":"11.64%"},{"v":16298.074080000002,"d":"16,298"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.11465051089655173,"d":"11.47%"},{"v":16624.324080000002,"d":"16,624"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.11300382720000002,"d":"11.30%"},{"v":16950.574080000002,"d":"16,951"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.11146338116129034,"d":"11.15%"},{"v":17276.824080000002,"d":"17,277"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.11001921300000002,"d":"11.00%"},{"v":17603.074080000002,"d":"17,603"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.1086625701818182,"d":"10.87%"},{"v":17929.324080000002,"d":"17,929"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.10738572988235295,"d":"10.74%"},{"v":18255.574080000002,"d":"18,256"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.1061818518857143,"d":"10.62%"},{"v":18581.824080000002,"d":"18,582"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.105044856,"d":"10.50%"},{"v":18908.074080000002,"d":"18,908"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.10396931935135137,"d":"10.40%"},{"v":19234.324080000002,"d":"19,234"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.10295038989473686,"d":"10.30%"},{"v":19560.574080000002,"d":"19,561"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.10198371323076924,"d":"10.20%"},{"v":19886.824080000002,"d":"19,887"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.1010653704,"d":"10.11%"},{"v":20213.074080000002,"d":"20,213"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},0,{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.28409946,"d":"28.41%"}},{"$f":"SUM(D134:Q134)","v":{"v":5681.9892,"d":"5,682"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,160]
[{"v":25000,"d":"25,000"},{"v":0.25803716,"d":"25.80%"},{"v":6450.929,"d":"6,451"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200]
[{"v":30000,"d":"30,000"},{"v":0.24066229333333336,"d":"24.07%"},{"v":7219.868800000001,"d":"7,220"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240]
[{"v":35000,"d":"35,000"},{"v":0.22825167428571427,"d":"22.83%"},{"v":7988.808599999999,"d":"7,989"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280]
[{"v":40000,"d":"40,000"},{"v":0.21894371,"d":"21.89%"},{"v":8757.7484,"d":"8,758"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320]
[{"v":45000,"d":"45,000"},{"v":0.21170418222222223,"d":"21.17%"},{"v":9526.6882,"d":"9,527"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360]
[{"v":50000,"d":"50,000"},{"v":0.20591255999999997,"d":"20.59%"},{"v":10295.627999999999,"d":"10,296"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400]
[{"v":55000,"d":"55,000"},{"v":0.20104844436363634,"d":"20.10%"},{"v":11057.664439999999,"d":"11,058"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440]
[{"v":60000,"d":"60,000"},{"v":0.19400247066666668,"d":"19.40%"},{"v":11640.14824,"d":"11,640"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480]
[{"v":65000,"d":"65,000"},{"v":0.18456203138461538,"d":"18.46%"},{"v":11996.53204,"d":"11,997"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520]
[{"v":70000,"d":"70,000"},{"v":0.1764702262857143,"d":"17.65%"},{"v":12352.91584,"d":"12,353"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560]
[{"v":75000,"d":"75,000"},{"v":0.1694573285333333,"d":"16.95%"},{"v":12709.29964,"d":"12,709"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600]
[{"v":80000,"d":"80,000"},{"v":0.163321043,"d":"16.33%"},{"v":13065.683439999999,"d":"13,066"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640]
[{"v":85000,"d":"85,000"},{"v":0.1579066734117647,"d":"15.79%"},{"v":13422.06724,"d":"13,422"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680]
[{"v":90000,"d":"90,000"},{"v":0.15309390044444443,"d":"15.31%"},{"v":13778.45104,"d":"13,778"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720]
[{"v":95000,"d":"95,000"},{"v":0.14878773515789473,"d":"14.88%"},{"v":14134.83484,"d":"14,135"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760]
[{"v":100000,"d":"100,000"},{"v":0.1448041864,"d":"14.48%"},{"v":14480.41864,"d":"14,480"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800]
[{"v":105000,"d":"105,000"},{"v":0.1410158918095238,"d":"14.10%"},{"v":14806.66864,"d":"14,807"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840]
[{"v":110000,"d":"110,000"},{"v":0.13757198763636364,"d":"13.76%"},{"v":15132.91864,"d":"15,133"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880]
[{"v":115000,"d":"115,000"},{"v":0.13442755339130436,"d":"13.44%"},{"v":15459.16864,"d":"15,459"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920]
[{"v":120000,"d":"120,000"},{"v":0.13154515533333333,"d":"13.15%"},{"v":15785.41864,"d":"15,785"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,960]
[{"v":125000,"d":"125,000"},{"v":0.12889334912,"d":"12.89%"},{"v":16111.66864,"d":"16,112"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"}]
[{"v":130000,"d":"130,000"},{"v":0.126445528,"d":"12.64%"},{"v":16437.91864,"d":"16,438"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"}]
[{"v":135000,"d":"135,000"},{"v":0.12417902696296296,"d":"12.42%"},{"v":16764.16864,"d":"16,764"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"}]
[{"v":140000,"d":"140,000"},{"v":0.12207441885714286,"d":"12.21%"},{"v":17090.41864,"d":"17,090"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"}]
[{"v":145000,"d":"145,000"},{"v":0.12011495613793104,"d":"12.01%"},{"v":17416.66864,"d":"17,417"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"}]
[{"v":150000,"d":"150,000"},{"v":0.11828612426666667,"d":"11.83%"},{"v":17742.91864,"d":"17,743"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"}]
[{"v":155000,"d":"155,000"},{"v":0.1165752815483871,"d":"11.66%"},{"v":18069.16864,"d":"18,069"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"}]
[{"v":160000,"d":"160,000"},{"v":0.1149713665,"d":"11.50%"},{"v":18395.41864,"d":"18,395"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"}]
[{"v":165000,"d":"165,000"},{"v":0.11346465842424243,"d":"11.35%"},{"v":18721.66864,"d":"18,722"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"}]
[{"v":170000,"d":"170,000"},{"v":0.11204658023529411,"d":"11.20%"},{"v":19047.91864,"d":"19,048"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"}]
[{"v":175000,"d":"175,000"},{"v":0.11070953508571428,"d":"11.07%"},{"v":19374.16864,"d":"19,374"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"}]
[{"v":180000,"d":"180,000"},{"v":0.10944677022222223,"d":"10.94%"},{"v":19700.41864,"d":"19,700"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"}]
[{"v":185000,"d":"185,000"},{"v":0.10825226291891892,"d":"10.83%"},{"v":20026.66864,"d":"20,027"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"}]
[{"v":190000,"d":"190,000"},{"v":0.10712062442105263,"d":"10.71%"},{"v":20352.91864,"d":"20,353"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"}]
[{"v":195000,"d":"195,000"},{"v":0.10604701866666666,"d":"10.60%"},{"v":20679.16864,"d":"20,679"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"}]
[{"v":200000,"d":"200,000"},{"v":0.1050270932,"d":"10.50%"},{"v":21005.41864,"d":"21,005"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},0,{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"}]

{"sheet":"CP1 All Funds","index":20,"n_rows":170,"n_cols":17,"rows_kept":170}
["Teaching Assistants CUPE Unit 1 (CP1)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family"]
[{"$nulls":6},"Single",{"v":0.91,"d":"91%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP\n8 months","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.09367324,"d":"9.37%"}},{"$f":"SUM(D17:Q17)","v":{"v":1873.4648000000002,"d":"1,873"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":544.5,"d":"545"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.091722592,"d":"9.17%"},{"v":2293.0648,"d":"2,293"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":709.5,"d":"710"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.09042216,"d":"9.04%"},{"v":2712.6648,"d":"2,713"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":874.5,"d":"875"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.08949328,"d":"8.95%"},{"v":3132.2648,"d":"3,132"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1039.5,"d":"1,040"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.08879662,"d":"8.88%"},{"v":3551.8648000000003,"d":"3,552"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1204.5,"d":"1,205"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.08825477333333333,"d":"8.83%"},{"v":3971.4647999999997,"d":"3,971"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1369.5,"d":"1,370"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.08782129600000001,"d":"8.78%"},{"v":4391.0648,"d":"4,391"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1534.5,"d":"1,535"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.08539674181818183,"d":"8.54%"},{"v":4696.8208,"d":"4,697"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.08033034666666668,"d":"8.03%"},{"v":4819.8208,"d":"4,820"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.07604339692307693,"d":"7.60%"},{"v":4942.8208,"d":"4,943"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.07236886857142857,"d":"7.24%"},{"v":5065.8208,"d":"5,066"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.06918427733333334,"d":"6.92%"},{"v":5188.8208,"d":"5,189"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.06639776,"d":"6.64%"},{"v":5311.8208,"d":"5,312"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.06393906823529412,"d":"6.39%"},{"v":5434.8208,"d":"5,435"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.061673564444444454,"d":"6.17%"},{"v":5550.620800000001,"d":"5,551"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.059532850526315795,"d":"5.95%"},{"v":5655.620800000001,"d":"5,656"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.057606208000000006,"d":"5.76%"},{"v":5760.620800000001,"d":"5,761"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.05586305523809525,"d":"5.59%"},{"v":5865.620800000001,"d":"5,866"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.05427837090909091,"d":"5.43%"},{"v":5970.620800000001,"d":"5,971"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.05283148521739131,"d":"5.28%"},{"v":6075.620800000001,"d":"6,076"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.05150517333333334,"d":"5.15%"},{"v":6180.620800000001,"d":"6,181"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.050284966400000006,"d":"5.03%"},{"v":6285.620800000001,"d":"6,286"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.049158621538461546,"d":"4.92%"},{"v":6390.620800000001,"d":"6,391"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.04811570962962963,"d":"4.81%"},{"v":6495.620800000001,"d":"6,496"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.047147291428571436,"d":"4.71%"},{"v":6600.620800000001,"d":"6,601"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.046245660689655174,"d":"4.62%"},{"v":6705.620800000001,"d":"6,706"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.04540413866666667,"d":"4.54%"},{"v":6810.620800000001,"d":"6,811"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.044616908387096775,"d":"4.46%"},{"v":6915.620800000001,"d":"6,916"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.04387888,"d":"4.39%"},{"v":7020.620800000001,"d":"7,021"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.04318558060606061,"d":"4.32%"},{"v":7125.620800000001,"d":"7,126"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.04253306352941177,"d":"4.25%"},{"v":7230.620800000001,"d":"7,231"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.041917833142857144,"d":"4.19%"},{"v":7335.620800000001,"d":"7,336"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.04133678222222222,"d":"4.13%"},{"v":7440.620800000001,"d":"7,441"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.040787139459459464,"d":"4.08%"},{"v":7545.620800000001,"d":"7,546"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.0402664252631579,"d":"4.03%"},{"v":7650.620800000001,"d":"7,651"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.03977241435897436,"d":"3.98%"},{"v":7755.620800000001,"d":"7,756"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.039303104000000005,"d":"3.93%"},{"v":7860.620800000001,"d":"7,861"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)*2/3","v":{"v":1696.2,"d":"1,696"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},0,{"$f":"+'Global Assumptions'!$C$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"SUM(D56:Q56)","v":{"v":1848.4648000000002,"d":"1,848"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":544.5,"d":"545"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.090472592,"d":"9.05%"},{"v":2261.8148,"d":"2,262"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":709.5,"d":"710"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.08917216,"d":"8.92%"},{"v":2675.1648,"d":"2,675"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":874.5,"d":"875"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.08824328,"d":"8.82%"},{"v":3088.5148,"d":"3,089"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1039.5,"d":"1,040"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.08754662,"d":"8.75%"},{"v":3501.8648000000003,"d":"3,502"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1204.5,"d":"1,205"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.08700477333333333,"d":"8.70%"},{"v":3915.2147999999997,"d":"3,915"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1369.5,"d":"1,370"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.086571296,"d":"8.66%"},{"v":4328.5648,"d":"4,329"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1534.5,"d":"1,535"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.08482885090909091,"d":"8.48%"},{"v":4665.5868,"d":"4,666"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1699.5,"d":"1,700"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.08036561333333334,"d":"8.04%"},{"v":4821.9368,"d":"4,822"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.07597979692307692,"d":"7.60%"},{"v":4938.6868,"d":"4,939"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.07222052571428572,"d":"7.22%"},{"v":5055.4368,"d":"5,055"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.06896249066666667,"d":"6.90%"},{"v":5172.1868,"d":"5,172"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.06611171,"d":"6.61%"},{"v":5288.9368,"d":"5,289"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.06359631529411765,"d":"6.36%"},{"v":5405.6868,"d":"5,406"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06136040888888889,"d":"6.14%"},{"v":5522.4368,"d":"5,522"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.059204492631578946,"d":"5.92%"},{"v":5624.4268,"d":"5,624"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.057231768,"d":"5.72%"},{"v":5723.1768,"d":"5,723"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.05544692190476191,"d":"5.54%"},{"v":5821.9268,"d":"5,822"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.053824334545454544,"d":"5.38%"},{"v":5920.6768,"d":"5,921"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05234284173913044,"d":"5.23%"},{"v":6019.4268,"d":"6,019"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.05098480666666667,"d":"5.10%"},{"v":6118.1768,"d":"6,118"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.049735414400000004,"d":"4.97%"},{"v":6216.9268,"d":"6,217"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.04858212923076923,"d":"4.86%"},{"v":6315.6768,"d":"6,316"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.047514272592592596,"d":"4.75%"},{"v":6414.4268,"d":"6,414"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.04652269142857143,"d":"4.65%"},{"v":6513.1768,"d":"6,513"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.045599495172413795,"d":"4.56%"},{"v":6611.9268,"d":"6,612"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.04473784533333333,"d":"4.47%"},{"v":6710.6768,"d":"6,711"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.043931785806451615,"d":"4.39%"},{"v":6809.4268,"d":"6,809"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.043176105,"d":"4.32%"},{"v":6908.1768,"d":"6,908"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04246622303030303,"d":"4.25%"},{"v":7006.9268,"d":"7,007"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.04179809882352941,"d":"4.18%"},{"v":7105.6768,"d":"7,106"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04116815314285714,"d":"4.12%"},{"v":7204.4268,"d":"7,204"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04057320444444445,"d":"4.06%"},{"v":7303.1768,"d":"7,303"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.04001041513513513,"d":"4.00%"},{"v":7401.9268,"d":"7,402"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.03947724631578947,"d":"3.95%"},{"v":7500.6768,"d":"7,501"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.03897141948717949,"d":"3.90%"},{"v":7599.4268,"d":"7,599"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.038490884,"d":"3.85%"},{"v":7698.1768,"d":"7,698"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)*2/3","v":{"v":1739.1000000000001,"d":"1,739"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},0,{"$f":"+'Global Assumptions'!$D$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.09242324,"d":"9.24%"}},{"$f":"SUM(D95:Q95)","v":{"v":1848.4648000000002,"d":"1,848"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":544.5,"d":"545"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.090472592,"d":"9.05%"},{"v":2261.8148,"d":"2,262"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":709.5,"d":"710"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.08917216,"d":"8.92%"},{"v":2675.1648,"d":"2,675"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":874.5,"d":"875"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.08824328,"d":"8.82%"},{"v":3088.5148,"d":"3,089"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1039.5,"d":"1,040"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.08754662,"d":"8.75%"},{"v":3501.8648000000003,"d":"3,502"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1204.5,"d":"1,205"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.08700477333333333,"d":"8.70%"},{"v":3915.2147999999997,"d":"3,915"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1369.5,"d":"1,370"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.086571296,"d":"8.66%"},{"v":4328.5648,"d":"4,329"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1534.5,"d":"1,535"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.08545096,"d":"8.55%"},{"v":4699.8028,"d":"4,700"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1699.5,"d":"1,700"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.08165088000000001,"d":"8.17%"},{"v":4899.0528,"d":"4,899"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.07716619692307693,"d":"7.72%"},{"v":5015.8028,"d":"5,016"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.07332218285714286,"d":"7.33%"},{"v":5132.5528,"d":"5,133"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.069990704,"d":"7.00%"},{"v":5249.3028,"d":"5,249"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.06707566000000001,"d":"6.71%"},{"v":5366.0528,"d":"5,366"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.06450356235294118,"d":"6.45%"},{"v":5482.8028,"d":"5,483"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06221725333333334,"d":"6.22%"},{"v":5599.5528,"d":"5,600"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06012992421052632,"d":"6.01%"},{"v":5712.3428,"d":"5,712"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.058110928000000006,"d":"5.81%"},{"v":5811.0928,"d":"5,811"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.05628421714285715,"d":"5.63%"},{"v":5909.8428,"d":"5,910"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.05462357090909091,"d":"5.46%"},{"v":6008.5928,"d":"6,009"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05310732869565218,"d":"5.31%"},{"v":6107.3428,"d":"6,107"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.05171744,"d":"5.17%"},{"v":6206.0928,"d":"6,206"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.0504387424,"d":"5.04%"},{"v":6304.8428,"d":"6,305"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.049258406153846156,"d":"4.93%"},{"v":6403.5928,"d":"6,404"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.048165502222222226,"d":"4.82%"},{"v":6502.3428,"d":"6,502"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.04715066285714286,"d":"4.72%"},{"v":6601.0928,"d":"6,601"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.0462058124137931,"d":"4.62%"},{"v":6699.8428,"d":"6,700"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.045323952,"d":"4.53%"},{"v":6798.5928,"d":"6,799"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04449898580645162,"d":"4.45%"},{"v":6897.3428,"d":"6,897"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.04372558,"d":"4.37%"},{"v":6996.0928,"d":"6,996"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04299904727272728,"d":"4.30%"},{"v":7094.8428,"d":"7,095"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.04231525176470589,"d":"4.23%"},{"v":7193.5928,"d":"7,194"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04167053028571429,"d":"4.17%"},{"v":7292.3428,"d":"7,292"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04106162666666667,"d":"4.11%"},{"v":7391.0928,"d":"7,391"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.04048563675675676,"d":"4.05%"},{"v":7489.8428,"d":"7,490"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.03993996210526316,"d":"3.99%"},{"v":7588.5928,"d":"7,589"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.03942227076923077,"d":"3.94%"},{"v":7687.3428,"d":"7,687"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.038930464000000005,"d":"3.89%"},{"v":7786.0928,"d":"7,786"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)*2/3","v":{"v":1782,"d":"1,782"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},0,{"$f":"+'Global Assumptions'!$E$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.09792324000000001,"d":"9.79%"}},{"$f":"SUM(D134:Q134)","v":{"v":1958.4648000000002,"d":"1,958"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":654.5,"d":"655"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.09620592533333334,"d":"9.62%"},{"v":2405.1481333333336,"d":"2,405"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":852.8333333333334,"d":"853"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.09506104888888889,"d":"9.51%"},{"v":2851.8314666666665,"d":"2,852"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":1051.1666666666667,"d":"1,051"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.09424328,"d":"9.42%"},{"v":3298.5148,"d":"3,299"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":1249.5,"d":"1,250"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.09362995333333334,"d":"9.36%"},{"v":3745.1981333333333,"d":"3,745"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":1447.8333333333333,"d":"1,448"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.09315292148148148,"d":"9.32%"},{"v":4191.881466666667,"d":"4,192"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":1646.1666666666667,"d":"1,646"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.092771296,"d":"9.28%"},{"v":4638.5648,"d":"4,639"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":1844.5,"d":"1,845"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.09231549333333335,"d":"9.23%"},{"v":5077.352133333334,"d":"5,077"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2042.8333333333333,"d":"2,043"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.08908059111111112,"d":"8.91%"},{"v":5344.835466666667,"d":"5,345"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.08402439179487181,"d":"8.40%"},{"v":5461.585466666667,"d":"5,462"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.07969050666666667,"d":"7.97%"},{"v":5578.335466666667,"d":"5,578"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.0759344728888889,"d":"7.59%"},{"v":5695.085466666667,"d":"5,695"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.07264794333333334,"d":"7.26%"},{"v":5811.835466666667,"d":"5,812"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.0697480643137255,"d":"6.97%"},{"v":5928.585466666667,"d":"5,929"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06717039407407409,"d":"6.72%"},{"v":6045.335466666667,"d":"6,045"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06486405754385965,"d":"6.49%"},{"v":6162.085466666667,"d":"6,162"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.06268035466666667,"d":"6.27%"},{"v":6268.035466666667,"d":"6,268"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.06063605206349207,"d":"6.06%"},{"v":6366.785466666667,"d":"6,367"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.058777595151515157,"d":"5.88%"},{"v":6465.535466666667,"d":"6,466"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.0570807431884058,"d":"5.71%"},{"v":6564.285466666667,"d":"6,564"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.05552529555555556,"d":"5.55%"},{"v":6663.035466666667,"d":"6,663"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.05409428373333334,"d":"5.41%"},{"v":6761.785466666667,"d":"6,762"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.05277334974358975,"d":"5.28%"},{"v":6860.535466666667,"d":"6,861"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.051550262716049386,"d":"5.16%"},{"v":6959.285466666667,"d":"6,959"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.05041453904761905,"d":"5.04%"},{"v":7058.035466666667,"d":"7,058"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.04935714114942529,"d":"4.94%"},{"v":7156.785466666667,"d":"7,157"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.04837023644444445,"d":"4.84%"},{"v":7255.535466666667,"d":"7,256"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04744700301075269,"d":"4.74%"},{"v":7354.285466666667,"d":"7,354"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.04658147166666667,"d":"4.66%"},{"v":7453.035466666667,"d":"7,453"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04576839676767677,"d":"4.58%"},{"v":7551.785466666667,"d":"7,552"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.045003149803921574,"d":"4.50%"},{"v":7650.535466666667,"d":"7,651"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04428163123809524,"d":"4.43%"},{"v":7749.285466666667,"d":"7,749"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04360019703703704,"d":"4.36%"},{"v":7848.035466666667,"d":"7,848"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.04295559711711712,"d":"4.30%"},{"v":7946.785466666667,"d":"7,947"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.042344923508771934,"d":"4.23%"},{"v":8045.535466666667,"d":"8,046"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.0417655664957265,"d":"4.18%"},{"v":8144.285466666667,"d":"8,144"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04121517733333333,"d":"4.12%"},{"v":8243.035466666666,"d":"8,243"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)*2/3","v":{"v":2193.5666666666666,"d":"2,194"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},0,{"$f":"+'Global Assumptions'!$F$25*$H$5","v":{"v":310.56480000000005,"d":"311"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]

{"sheet":"CP2 All Funds","index":21,"n_rows":170,"n_cols":17,"rows_kept":170}
["Sessional Faculty CUPE Unit 2 (CP2)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0,"d":"0%"}]
[{"$nulls":6},"Single",{"v":0,"d":"0%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"SUM(D17:Q17)","v":{"v":1835.15,"d":"1,835"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.09349,"d":"9.35%"},{"v":2337.25,"d":"2,337"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.09464499999999999,"d":"9.46%"},{"v":2839.35,"d":"2,839"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.09547,"d":"9.55%"},{"v":3341.45,"d":"3,341"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.09608875,"d":"9.61%"},{"v":3843.55,"d":"3,844"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.09656999999999999,"d":"9.66%"},{"v":4345.65,"d":"4,346"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.096955,"d":"9.70%"},{"v":4847.75,"d":"4,848"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.09517010909090909,"d":"9.52%"},{"v":5234.356,"d":"5,234"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.08928926666666666,"d":"8.93%"},{"v":5357.356,"d":"5,357"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.08431316923076923,"d":"8.43%"},{"v":5480.356,"d":"5,480"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.08004794285714285,"d":"8.00%"},{"v":5603.356,"d":"5,603"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.07635141333333333,"d":"7.64%"},{"v":5726.356,"d":"5,726"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.07311695,"d":"7.31%"},{"v":5849.356,"d":"5,849"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.07026301176470588,"d":"7.03%"},{"v":5972.356,"d":"5,972"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.06764617777777777,"d":"6.76%"},{"v":6088.156,"d":"6,088"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.06519111578947369,"d":"6.52%"},{"v":6193.156,"d":"6,193"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.06298156,"d":"6.30%"},{"v":6298.156,"d":"6,298"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.060982438095238095,"d":"6.10%"},{"v":6403.156,"d":"6,403"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.059165054545454544,"d":"5.92%"},{"v":6508.156,"d":"6,508"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.057505704347826085,"d":"5.75%"},{"v":6613.156,"d":"6,613"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.05598463333333333,"d":"5.60%"},{"v":6718.156,"d":"6,718"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.054585248,"d":"5.46%"},{"v":6823.156,"d":"6,823"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.053293507692307694,"d":"5.33%"},{"v":6928.156,"d":"6,928"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.05209745185185185,"d":"5.21%"},{"v":7033.156,"d":"7,033"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.05098682857142857,"d":"5.10%"},{"v":7138.156,"d":"7,138"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.0499528,"d":"5.00%"},{"v":7243.156,"d":"7,243"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.048987706666666665,"d":"4.90%"},{"v":7348.156,"d":"7,348"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.04808487741935484,"d":"4.81%"},{"v":7453.156,"d":"7,453"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.047238475,"d":"4.72%"},{"v":7558.156,"d":"7,558"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.046443369696969695,"d":"4.64%"},{"v":7663.156,"d":"7,663"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.04569503529411765,"d":"4.57%"},{"v":7768.156,"d":"7,768"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.04498946285714286,"d":"4.50%"},{"v":7873.156,"d":"7,873"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.04432308888888889,"d":"4.43%"},{"v":7978.156,"d":"7,978"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.043692735135135136,"d":"4.37%"},{"v":8083.156,"d":"8,083"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.04309555789473684,"d":"4.31%"},{"v":8188.156,"d":"8,188"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.04252900512820512,"d":"4.25%"},{"v":8293.155999999999,"d":"8,293"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":8398.155999999999,"d":"8,398"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"SUM(D56:Q56)","v":{"v":1810.15,"d":"1,810"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.09224,"d":"9.22%"},{"v":2306,"d":"2,306"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.09422,"d":"9.42%"},{"v":3297.7,"d":"3,298"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.09531999999999999,"d":"9.53%"},{"v":4289.4,"d":"4,289"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.09463221818181818,"d":"9.46%"},{"v":5204.772,"d":"5,205"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.08968203333333334,"d":"8.97%"},{"v":5380.9220000000005,"d":"5,381"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.08457956923076924,"d":"8.46%"},{"v":5497.6720000000005,"d":"5,498"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.08020602857142858,"d":"8.02%"},{"v":5614.4220000000005,"d":"5,614"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.07641562666666667,"d":"7.64%"},{"v":5731.1720000000005,"d":"5,731"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.07309902500000001,"d":"7.31%"},{"v":5847.9220000000005,"d":"5,848"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07017261176470589,"d":"7.02%"},{"v":5964.6720000000005,"d":"5,965"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06757135555555556,"d":"6.76%"},{"v":6081.4220000000005,"d":"6,081"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06508854736842105,"d":"6.51%"},{"v":6183.412,"d":"6,183"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.06282162000000001,"d":"6.28%"},{"v":6282.162,"d":"6,282"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.060770590476190475,"d":"6.08%"},{"v":6380.912,"d":"6,381"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.05890601818181818,"d":"5.89%"},{"v":6479.662,"d":"6,480"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05720358260869565,"d":"5.72%"},{"v":6578.412,"d":"6,578"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.05564301666666667,"d":"5.56%"},{"v":6677.162,"d":"6,677"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.054207296,"d":"5.42%"},{"v":6775.912,"d":"6,776"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.052882015384615386,"d":"5.29%"},{"v":6874.662,"d":"6,875"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.05165490370370371,"d":"5.17%"},{"v":6973.412,"d":"6,973"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.05051544285714286,"d":"5.05%"},{"v":7072.162,"d":"7,072"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.04945456551724138,"d":"4.95%"},{"v":7170.912,"d":"7,171"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.04846441333333334,"d":"4.85%"},{"v":7269.662,"d":"7,270"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04753814193548387,"d":"4.75%"},{"v":7368.412,"d":"7,368"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0466697625,"d":"4.67%"},{"v":7467.162,"d":"7,467"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04585401212121212,"d":"4.59%"},{"v":7565.912,"d":"7,566"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.04508624705882353,"d":"4.51%"},{"v":7664.662,"d":"7,665"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.044362354285714285,"d":"4.44%"},{"v":7763.412,"d":"7,763"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04367867777777778,"d":"4.37%"},{"v":7862.162,"d":"7,862"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.04303195675675676,"d":"4.30%"},{"v":7960.912,"d":"7,961"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04241927368421053,"d":"4.24%"},{"v":8059.662,"d":"8,060"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.041838010256410256,"d":"4.18%"},{"v":8158.412,"d":"8,158"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":8257.162,"d":"8,257"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"SUM(D95:Q95)","v":{"v":1810.15,"d":"1,810"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.09224,"d":"9.22%"},{"v":2306,"d":"2,306"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.09422,"d":"9.42%"},{"v":3297.7,"d":"3,298"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.09531999999999999,"d":"9.53%"},{"v":4289.4,"d":"4,289"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.09525432727272727,"d":"9.53%"},{"v":5238.988,"d":"5,239"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.09132480000000001,"d":"9.13%"},{"v":5479.488,"d":"5,479"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.08609596923076923,"d":"8.61%"},{"v":5596.238,"d":"5,596"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.08161411428571429,"d":"8.16%"},{"v":5712.988,"d":"5,713"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.07772984000000001,"d":"7.77%"},{"v":5829.738,"d":"5,830"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.0743311,"d":"7.43%"},{"v":5946.488,"d":"5,946"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07133221176470589,"d":"7.13%"},{"v":6063.238,"d":"6,063"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06866653333333333,"d":"6.87%"},{"v":6179.988,"d":"6,180"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06623976842105263,"d":"6.62%"},{"v":6292.778,"d":"6,293"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.06391528,"d":"6.39%"},{"v":6391.528,"d":"6,392"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.061812171428571434,"d":"6.18%"},{"v":6490.278,"d":"6,490"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.05990025454545455,"d":"5.99%"},{"v":6589.028,"d":"6,589"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05815459130434783,"d":"5.82%"},{"v":6687.778,"d":"6,688"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.056554400000000005,"d":"5.66%"},{"v":6786.528,"d":"6,787"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.055082224,"d":"5.51%"},{"v":6885.278,"d":"6,885"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.05372329230769231,"d":"5.37%"},{"v":6984.028,"d":"6,984"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.05246502222222223,"d":"5.25%"},{"v":7082.778,"d":"7,083"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.051296628571428575,"d":"5.13%"},{"v":7181.528,"d":"7,182"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05020881379310345,"d":"5.02%"},{"v":7280.278,"d":"7,280"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.049193520000000004,"d":"4.92%"},{"v":7379.028,"d":"7,379"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04824372903225806,"d":"4.82%"},{"v":7477.778,"d":"7,478"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0473533,"d":"4.74%"},{"v":7576.528,"d":"7,577"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04651683636363636,"d":"4.65%"},{"v":7675.278,"d":"7,675"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.045729576470588236,"d":"4.57%"},{"v":7774.028,"d":"7,774"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04498730285714286,"d":"4.50%"},{"v":7872.778,"d":"7,873"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04428626666666667,"d":"4.43%"},{"v":7971.528,"d":"7,972"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.043623124324324324,"d":"4.36%"},{"v":8070.278,"d":"8,070"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.042994884210526316,"d":"4.30%"},{"v":8169.028,"d":"8,169"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04239886153846154,"d":"4.24%"},{"v":8267.778,"d":"8,268"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":8366.528,"d":"8,367"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"SUM(D134:Q134)","v":{"v":1975.15,"d":"1,975"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.10084,"d":"10.08%"},{"v":2521,"d":"2,521"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.10222833333333332,"d":"10.22%"},{"v":3066.85,"d":"3,067"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.10321999999999999,"d":"10.32%"},{"v":3612.7,"d":"3,613"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.10396375000000001,"d":"10.40%"},{"v":4158.55,"d":"4,159"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.10454222222222222,"d":"10.45%"},{"v":4704.4,"d":"4,704"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.105005,"d":"10.50%"},{"v":5250.25,"d":"5,250"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.10524007272727272,"d":"10.52%"},{"v":5788.204,"d":"5,788"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.10218423333333333,"d":"10.22%"},{"v":6131.054,"d":"6,131"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.09612006153846155,"d":"9.61%"},{"v":6247.804,"d":"6,248"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.0909222,"d":"9.09%"},{"v":6364.554,"d":"6,365"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.08641738666666667,"d":"8.64%"},{"v":6481.304,"d":"6,481"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.082475675,"d":"8.25%"},{"v":6598.054,"d":"6,598"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07899769411764707,"d":"7.90%"},{"v":6714.804,"d":"6,715"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.07590615555555556,"d":"7.59%"},{"v":6831.554,"d":"6,832"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.07314004210526316,"d":"7.31%"},{"v":6948.304,"d":"6,948"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.07054254,"d":"7.05%"},{"v":7054.254,"d":"7,054"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.06812384761904762,"d":"6.81%"},{"v":7153.004,"d":"7,153"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.06592503636363636,"d":"6.59%"},{"v":7251.754,"d":"7,252"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.06391742608695652,"d":"6.39%"},{"v":7350.504,"d":"7,351"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.06207711666666667,"d":"6.21%"},{"v":7449.254,"d":"7,449"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.060384032,"d":"6.04%"},{"v":7548.004,"d":"7,548"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.05882118461538462,"d":"5.88%"},{"v":7646.754,"d":"7,647"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.0573741037037037,"d":"5.74%"},{"v":7745.504,"d":"7,746"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.056030385714285716,"d":"5.60%"},{"v":7844.254,"d":"7,844"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05477933793103448,"d":"5.48%"},{"v":7943.004,"d":"7,943"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.053611693333333335,"d":"5.36%"},{"v":8041.754,"d":"8,042"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.05251938064516129,"d":"5.25%"},{"v":8140.504,"d":"8,141"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0514953375,"d":"5.15%"},{"v":8239.254,"d":"8,239"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.05053335757575758,"d":"5.05%"},{"v":8338.004,"d":"8,338"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.049627964705882356,"d":"4.96%"},{"v":8436.754,"d":"8,437"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04877430857142857,"d":"4.88%"},{"v":8535.504,"d":"8,536"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.047968077777777784,"d":"4.80%"},{"v":8634.254,"d":"8,634"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.047205427027027035,"d":"4.72%"},{"v":8733.004,"d":"8,733"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04648291578947369,"d":"4.65%"},{"v":8831.754,"d":"8,832"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04579745641025641,"d":"4.58%"},{"v":8930.504,"d":"8,931"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":9029.254,"d":"9,029"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]

{"sheet":"CPM All Funds","index":22,"n_rows":170,"n_cols":17,"rows_kept":170}
["Sessional Music Faculty CUPE Unit 2 (CPM)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0,"d":"0%"}]
[{"$nulls":6},"Single",{"v":0,"d":"0%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"SUM(D17:Q17)","v":{"v":1835.15,"d":"1,835"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.09349,"d":"9.35%"},{"v":2337.25,"d":"2,337"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.09464499999999999,"d":"9.46%"},{"v":2839.35,"d":"2,839"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.09547,"d":"9.55%"},{"v":3341.45,"d":"3,341"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.09608875,"d":"9.61%"},{"v":3843.55,"d":"3,844"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.09656999999999999,"d":"9.66%"},{"v":4345.65,"d":"4,346"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.096955,"d":"9.70%"},{"v":4847.75,"d":"4,848"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.09517010909090909,"d":"9.52%"},{"v":5234.356,"d":"5,234"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.08928926666666666,"d":"8.93%"},{"v":5357.356,"d":"5,357"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.08431316923076923,"d":"8.43%"},{"v":5480.356,"d":"5,480"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.08004794285714285,"d":"8.00%"},{"v":5603.356,"d":"5,603"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.07635141333333333,"d":"7.64%"},{"v":5726.356,"d":"5,726"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.07311695,"d":"7.31%"},{"v":5849.356,"d":"5,849"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.07026301176470588,"d":"7.03%"},{"v":5972.356,"d":"5,972"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.06764617777777777,"d":"6.76%"},{"v":6088.156,"d":"6,088"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.06519111578947369,"d":"6.52%"},{"v":6193.156,"d":"6,193"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.06298156,"d":"6.30%"},{"v":6298.156,"d":"6,298"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.060982438095238095,"d":"6.10%"},{"v":6403.156,"d":"6,403"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.059165054545454544,"d":"5.92%"},{"v":6508.156,"d":"6,508"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.057505704347826085,"d":"5.75%"},{"v":6613.156,"d":"6,613"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.05598463333333333,"d":"5.60%"},{"v":6718.156,"d":"6,718"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.054585248,"d":"5.46%"},{"v":6823.156,"d":"6,823"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.053293507692307694,"d":"5.33%"},{"v":6928.156,"d":"6,928"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.05209745185185185,"d":"5.21%"},{"v":7033.156,"d":"7,033"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.05098682857142857,"d":"5.10%"},{"v":7138.156,"d":"7,138"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.0499528,"d":"5.00%"},{"v":7243.156,"d":"7,243"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.048987706666666665,"d":"4.90%"},{"v":7348.156,"d":"7,348"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.04808487741935484,"d":"4.81%"},{"v":7453.156,"d":"7,453"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.047238475,"d":"4.72%"},{"v":7558.156,"d":"7,558"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.046443369696969695,"d":"4.64%"},{"v":7663.156,"d":"7,663"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.04569503529411765,"d":"4.57%"},{"v":7768.156,"d":"7,768"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.04498946285714286,"d":"4.50%"},{"v":7873.156,"d":"7,873"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.04432308888888889,"d":"4.43%"},{"v":7978.156,"d":"7,978"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.043692735135135136,"d":"4.37%"},{"v":8083.156,"d":"8,083"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.04309555789473684,"d":"4.31%"},{"v":8188.156,"d":"8,188"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.04252900512820512,"d":"4.25%"},{"v":8293.155999999999,"d":"8,293"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":8398.155999999999,"d":"8,398"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"SUM(D56:Q56)","v":{"v":1810.15,"d":"1,810"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.09224,"d":"9.22%"},{"v":2306,"d":"2,306"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.09422,"d":"9.42%"},{"v":3297.7,"d":"3,298"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.09531999999999999,"d":"9.53%"},{"v":4289.4,"d":"4,289"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.09463221818181818,"d":"9.46%"},{"v":5204.772,"d":"5,205"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.08968203333333334,"d":"8.97%"},{"v":5380.9220000000005,"d":"5,381"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.08457956923076924,"d":"8.46%"},{"v":5497.6720000000005,"d":"5,498"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.08020602857142858,"d":"8.02%"},{"v":5614.4220000000005,"d":"5,614"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.07641562666666667,"d":"7.64%"},{"v":5731.1720000000005,"d":"5,731"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.07309902500000001,"d":"7.31%"},{"v":5847.9220000000005,"d":"5,848"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07017261176470589,"d":"7.02%"},{"v":5964.6720000000005,"d":"5,965"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06757135555555556,"d":"6.76%"},{"v":6081.4220000000005,"d":"6,081"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06508854736842105,"d":"6.51%"},{"v":6183.412,"d":"6,183"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.06282162000000001,"d":"6.28%"},{"v":6282.162,"d":"6,282"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.060770590476190475,"d":"6.08%"},{"v":6380.912,"d":"6,381"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.05890601818181818,"d":"5.89%"},{"v":6479.662,"d":"6,480"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05720358260869565,"d":"5.72%"},{"v":6578.412,"d":"6,578"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.05564301666666667,"d":"5.56%"},{"v":6677.162,"d":"6,677"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.054207296,"d":"5.42%"},{"v":6775.912,"d":"6,776"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.052882015384615386,"d":"5.29%"},{"v":6874.662,"d":"6,875"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.05165490370370371,"d":"5.17%"},{"v":6973.412,"d":"6,973"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.05051544285714286,"d":"5.05%"},{"v":7072.162,"d":"7,072"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.04945456551724138,"d":"4.95%"},{"v":7170.912,"d":"7,171"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.04846441333333334,"d":"4.85%"},{"v":7269.662,"d":"7,270"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04753814193548387,"d":"4.75%"},{"v":7368.412,"d":"7,368"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0466697625,"d":"4.67%"},{"v":7467.162,"d":"7,467"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04585401212121212,"d":"4.59%"},{"v":7565.912,"d":"7,566"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.04508624705882353,"d":"4.51%"},{"v":7664.662,"d":"7,665"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.044362354285714285,"d":"4.44%"},{"v":7763.412,"d":"7,763"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04367867777777778,"d":"4.37%"},{"v":7862.162,"d":"7,862"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.04303195675675676,"d":"4.30%"},{"v":7960.912,"d":"7,961"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04241927368421053,"d":"4.24%"},{"v":8059.662,"d":"8,060"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.041838010256410256,"d":"4.18%"},{"v":8158.412,"d":"8,158"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":8257.162,"d":"8,257"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"SUM(D95:Q95)","v":{"v":1810.15,"d":"1,810"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.09224,"d":"9.22%"},{"v":2306,"d":"2,306"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.09422,"d":"9.42%"},{"v":3297.7,"d":"3,298"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.09531999999999999,"d":"9.53%"},{"v":4289.4,"d":"4,289"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.09525432727272727,"d":"9.53%"},{"v":5238.988,"d":"5,239"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.09132480000000001,"d":"9.13%"},{"v":5479.488,"d":"5,479"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.08609596923076923,"d":"8.61%"},{"v":5596.238,"d":"5,596"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.08161411428571429,"d":"8.16%"},{"v":5712.988,"d":"5,713"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.07772984000000001,"d":"7.77%"},{"v":5829.738,"d":"5,830"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.0743311,"d":"7.43%"},{"v":5946.488,"d":"5,946"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07133221176470589,"d":"7.13%"},{"v":6063.238,"d":"6,063"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06866653333333333,"d":"6.87%"},{"v":6179.988,"d":"6,180"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06623976842105263,"d":"6.62%"},{"v":6292.778,"d":"6,293"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.06391528,"d":"6.39%"},{"v":6391.528,"d":"6,392"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.061812171428571434,"d":"6.18%"},{"v":6490.278,"d":"6,490"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.05990025454545455,"d":"5.99%"},{"v":6589.028,"d":"6,589"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05815459130434783,"d":"5.82%"},{"v":6687.778,"d":"6,688"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.056554400000000005,"d":"5.66%"},{"v":6786.528,"d":"6,787"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.055082224,"d":"5.51%"},{"v":6885.278,"d":"6,885"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.05372329230769231,"d":"5.37%"},{"v":6984.028,"d":"6,984"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.05246502222222223,"d":"5.25%"},{"v":7082.778,"d":"7,083"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.051296628571428575,"d":"5.13%"},{"v":7181.528,"d":"7,182"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05020881379310345,"d":"5.02%"},{"v":7280.278,"d":"7,280"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.049193520000000004,"d":"4.92%"},{"v":7379.028,"d":"7,379"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04824372903225806,"d":"4.82%"},{"v":7477.778,"d":"7,478"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0473533,"d":"4.74%"},{"v":7576.528,"d":"7,577"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04651683636363636,"d":"4.65%"},{"v":7675.278,"d":"7,675"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.045729576470588236,"d":"4.57%"},{"v":7774.028,"d":"7,774"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04498730285714286,"d":"4.50%"},{"v":7872.778,"d":"7,873"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04428626666666667,"d":"4.43%"},{"v":7971.528,"d":"7,972"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.043623124324324324,"d":"4.36%"},{"v":8070.278,"d":"8,070"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.042994884210526316,"d":"4.30%"},{"v":8169.028,"d":"8,169"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04239886153846154,"d":"4.24%"},{"v":8267.778,"d":"8,268"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":8366.528,"d":"8,367"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"SUM(D134:Q134)","v":{"v":1975.15,"d":"1,975"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.10084,"d":"10.08%"},{"v":2521,"d":"2,521"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.10222833333333332,"d":"10.22%"},{"v":3066.85,"d":"3,067"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.10321999999999999,"d":"10.32%"},{"v":3612.7,"d":"3,613"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.10396375000000001,"d":"10.40%"},{"v":4158.55,"d":"4,159"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.10454222222222222,"d":"10.45%"},{"v":4704.4,"d":"4,704"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.105005,"d":"10.50%"},{"v":5250.25,"d":"5,250"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.10524007272727272,"d":"10.52%"},{"v":5788.204,"d":"5,788"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.10218423333333333,"d":"10.22%"},{"v":6131.054,"d":"6,131"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.09612006153846155,"d":"9.61%"},{"v":6247.804,"d":"6,248"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.0909222,"d":"9.09%"},{"v":6364.554,"d":"6,365"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.08641738666666667,"d":"8.64%"},{"v":6481.304,"d":"6,481"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.082475675,"d":"8.25%"},{"v":6598.054,"d":"6,598"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07899769411764707,"d":"7.90%"},{"v":6714.804,"d":"6,715"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.07590615555555556,"d":"7.59%"},{"v":6831.554,"d":"6,832"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.07314004210526316,"d":"7.31%"},{"v":6948.304,"d":"6,948"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.07054254,"d":"7.05%"},{"v":7054.254,"d":"7,054"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.06812384761904762,"d":"6.81%"},{"v":7153.004,"d":"7,153"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.06592503636363636,"d":"6.59%"},{"v":7251.754,"d":"7,252"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.06391742608695652,"d":"6.39%"},{"v":7350.504,"d":"7,351"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.06207711666666667,"d":"6.21%"},{"v":7449.254,"d":"7,449"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.060384032,"d":"6.04%"},{"v":7548.004,"d":"7,548"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.05882118461538462,"d":"5.88%"},{"v":7646.754,"d":"7,647"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.0573741037037037,"d":"5.74%"},{"v":7745.504,"d":"7,746"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.056030385714285716,"d":"5.60%"},{"v":7844.254,"d":"7,844"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05477933793103448,"d":"5.48%"},{"v":7943.004,"d":"7,943"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.053611693333333335,"d":"5.36%"},{"v":8041.754,"d":"8,042"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.05251938064516129,"d":"5.25%"},{"v":8140.504,"d":"8,141"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0514953375,"d":"5.15%"},{"v":8239.254,"d":"8,239"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.05053335757575758,"d":"5.05%"},{"v":8338.004,"d":"8,338"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.049627964705882356,"d":"4.96%"},{"v":8436.754,"d":"8,437"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04877430857142857,"d":"4.88%"},{"v":8535.504,"d":"8,536"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.047968077777777784,"d":"4.80%"},{"v":8634.254,"d":"8,634"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.047205427027027035,"d":"4.72%"},{"v":8733.004,"d":"8,733"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04648291578947369,"d":"4.65%"},{"v":8831.754,"d":"8,832"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04579745641025641,"d":"4.58%"},{"v":8930.504,"d":"8,931"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":9029.254,"d":"9,029"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]

{"sheet":"CP3 All Funds","index":23,"n_rows":170,"n_cols":17,"rows_kept":170}
["Post-Doctoral Fellows CUPE Unit 3 (CP3)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.33,"d":"33%"},{"v":0,"d":"0%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.6699999999999999,"d":"67%"}},{"v":0.94,"d":"94%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0.00%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.18967966,"d":"18.97%"}},{"$f":"SUM(D17:Q17)","v":{"v":3793.5932000000003,"d":"3,794"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.17231307999999998,"d":"17.23%"},{"v":4307.826999999999,"d":"4,308"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.16073536,"d":"16.07%"},{"v":4822.0608,"d":"4,822"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.15246555999999997,"d":"15.25%"},{"v":5336.294599999999,"d":"5,336"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.14626320999999998,"d":"14.63%"},{"v":5850.528399999999,"d":"5,851"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.14143915999999998,"d":"14.14%"},{"v":6364.762199999999,"d":"6,365"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.13757992,"d":"13.76%"},{"v":6878.995999999999,"d":"6,879"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.13232246909090908,"d":"13.23%"},{"v":7277.7357999999995,"d":"7,278"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.12354782666666665,"d":"12.35%"},{"v":7412.869599999999,"d":"7,413"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.11612312923076923,"d":"11.61%"},{"v":7548.0034,"d":"7,548"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.10975910285714284,"d":"10.98%"},{"v":7683.137199999999,"d":"7,683"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.10424361333333332,"d":"10.42%"},{"v":7818.270999999999,"d":"7,818"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.09941755999999999,"d":"9.94%"},{"v":7953.404799999999,"d":"7,953"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.09515927764705881,"d":"9.52%"},{"v":8088.538599999999,"d":"8,089"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.09129413777777777,"d":"9.13%"},{"v":8216.472399999999,"d":"8,216"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.08772217052631577,"d":"8.77%"},{"v":8333.606199999998,"d":"8,334"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.0845074,"d":"8.45%"},{"v":8450.74,"d":"8,451"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.0814832380952381,"d":"8.15%"},{"v":8555.74,"d":"8,556"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.078734,"d":"7.87%"},{"v":8660.74,"d":"8,661"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.07622382608695652,"d":"7.62%"},{"v":8765.74,"d":"8,766"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.07392283333333333,"d":"7.39%"},{"v":8870.74,"d":"8,871"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.07180592,"d":"7.18%"},{"v":8975.74,"d":"8,976"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.06985184615384615,"d":"6.99%"},{"v":9080.74,"d":"9,081"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.06804251851851852,"d":"6.80%"},{"v":9185.74,"d":"9,186"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.06636242857142857,"d":"6.64%"},{"v":9290.74,"d":"9,291"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.06479820689655172,"d":"6.48%"},{"v":9395.74,"d":"9,396"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.06333826666666667,"d":"6.33%"},{"v":9500.74,"d":"9,501"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.061972516129032255,"d":"6.20%"},{"v":9605.74,"d":"9,606"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.060692125,"d":"6.07%"},{"v":9710.74,"d":"9,711"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.05948933333333333,"d":"5.95%"},{"v":9815.74,"d":"9,816"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.058357294117647056,"d":"5.84%"},{"v":9920.74,"d":"9,921"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.05728994285714285,"d":"5.73%"},{"v":10025.74,"d":"10,026"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.05628188888888889,"d":"5.63%"},{"v":10130.74,"d":"10,131"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.05532832432432432,"d":"5.53%"},{"v":10235.74,"d":"10,236"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.05442494736842105,"d":"5.44%"},{"v":10340.74,"d":"10,341"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.05356789743589743,"d":"5.36%"},{"v":10445.74,"d":"10,446"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.0527537,"d":"5.28%"},{"v":10550.74,"d":"10,551"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1571.508,"d":"1,572"}},{"$f":"+'Global Assumptions'!$C$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.19115774000000002,"d":"19.12%"}},{"$f":"SUM(D56:Q56)","v":{"v":3823.1548000000003,"d":"3,823"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.17324554399999997,"d":"17.32%"},{"v":4331.138599999999,"d":"4,331"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.16130408000000002,"d":"16.13%"},{"v":4839.1224,"d":"4,839"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.15277446285714283,"d":"15.28%"},{"v":5347.106199999999,"d":"5,347"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.14637725,"d":"14.64%"},{"v":5855.089999999999,"d":"5,855"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.14140164,"d":"14.14%"},{"v":6363.073799999999,"d":"6,363"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.137421152,"d":"13.74%"},{"v":6871.057599999999,"d":"6,871"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.13277660727272728,"d":"13.28%"},{"v":7302.7134,"d":"7,303"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.12484995333333333,"d":"12.48%"},{"v":7490.9972,"d":"7,491"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.11722893846153846,"d":"11.72%"},{"v":7619.881,"d":"7,620"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.11069664,"d":"11.07%"},{"v":7748.7648,"d":"7,749"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.10503531466666666,"d":"10.50%"},{"v":7877.6485999999995,"d":"7,878"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.100081655,"d":"10.01%"},{"v":8006.5324,"d":"8,007"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.09571077882352941,"d":"9.57%"},{"v":8135.4162,"d":"8,135"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.09182555555555555,"d":"9.18%"},{"v":8264.3,"d":"8,264"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.08819393473684212,"d":"8.82%"},{"v":8378.4238,"d":"8,378"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.084893076,"d":"8.49%"},{"v":8489.3076,"d":"8,489"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.08179102476190477,"d":"8.18%"},{"v":8588.0576,"d":"8,588"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.07897097818181818,"d":"7.90%"},{"v":8686.8076,"d":"8,687"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.07639615304347826,"d":"7.64%"},{"v":8785.5576,"d":"8,786"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.07403589666666667,"d":"7.40%"},{"v":8884.3076,"d":"8,884"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.0718644608,"d":"7.19%"},{"v":8983.0576,"d":"8,983"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.06986005846153846,"d":"6.99%"},{"v":9081.8076,"d":"9,082"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.06800413037037037,"d":"6.80%"},{"v":9180.5576,"d":"9,181"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.06628076857142857,"d":"6.63%"},{"v":9279.3076,"d":"9,279"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.06467625931034483,"d":"6.47%"},{"v":9378.0576,"d":"9,378"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.06317871733333333,"d":"6.32%"},{"v":9476.8076,"d":"9,477"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.061777790967741934,"d":"6.18%"},{"v":9575.5576,"d":"9,576"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.060464422500000004,"d":"6.05%"},{"v":9674.3076,"d":"9,674"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.05923065212121212,"d":"5.92%"},{"v":9773.0576,"d":"9,773"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.058069456470588234,"d":"5.81%"},{"v":9871.8076,"d":"9,872"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.056974614857142857,"d":"5.70%"},{"v":9970.5576,"d":"9,971"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.05594059777777778,"d":"5.59%"},{"v":10069.3076,"d":"10,069"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.054962473513513514,"d":"5.50%"},{"v":10168.0576,"d":"10,168"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.05403582947368421,"d":"5.40%"},{"v":10266.8076,"d":"10,267"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.05315670564102564,"d":"5.32%"},{"v":10365.5576,"d":"10,366"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.052321538,"d":"5.23%"},{"v":10464.3076,"d":"10,464"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1626.0696,"d":"1,626"}},{"$f":"+'Global Assumptions'!$D$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.19442420000000002,"d":"19.44%"}},{"$f":"SUM(D95:Q95)","v":{"v":3888.4840000000004,"d":"3,888"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.17585871199999997,"d":"17.59%"},{"v":4396.467799999999,"d":"4,396"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.16348172,"d":"16.35%"},{"v":4904.4516,"d":"4,904"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.15464101142857142,"d":"15.46%"},{"v":5412.435399999999,"d":"5,412"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.14801047999999997,"d":"14.80%"},{"v":5920.419199999999,"d":"5,920"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.1428534,"d":"14.29%"},{"v":6428.402999999999,"d":"6,428"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.138727736,"d":"13.87%"},{"v":6936.386799999999,"d":"6,936"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.13458652000000002,"d":"13.46%"},{"v":7402.2586,"d":"7,402"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.12758154,"d":"12.76%"},{"v":7654.8924,"d":"7,655"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.11975040307692308,"d":"11.98%"},{"v":7783.7762,"d":"7,784"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.113038,"d":"11.30%"},{"v":7912.66,"d":"7,913"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.107220584,"d":"10.72%"},{"v":8041.5437999999995,"d":"8,042"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.102130345,"d":"10.21%"},{"v":8170.4276,"d":"8,170"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.09763895764705884,"d":"9.76%"},{"v":8299.3114,"d":"8,299"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.09364661333333334,"d":"9.36%"},{"v":8428.1952,"d":"8,428"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.09003283157894737,"d":"9.00%"},{"v":8553.119,"d":"8,553"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.08664002800000001,"d":"8.66%"},{"v":8664.0028,"d":"8,664"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.08345478857142857,"d":"8.35%"},{"v":8762.7528,"d":"8,763"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.08055911636363637,"d":"8.06%"},{"v":8861.5028,"d":"8,862"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.07791524173913043,"d":"7.79%"},{"v":8960.2528,"d":"8,960"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.07549169,"d":"7.55%"},{"v":9059.0028,"d":"9,059"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.0732620224,"d":"7.33%"},{"v":9157.7528,"d":"9,158"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.07120386769230769,"d":"7.12%"},{"v":9256.5028,"d":"9,257"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.06929816888888889,"d":"6.93%"},{"v":9355.2528,"d":"9,355"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.06752859142857143,"d":"6.75%"},{"v":9454.0028,"d":"9,454"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.06588105379310345,"d":"6.59%"},{"v":9552.7528,"d":"9,553"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.064343352,"d":"6.43%"},{"v":9651.5028,"d":"9,652"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.06290485677419355,"d":"6.29%"},{"v":9750.2528,"d":"9,750"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.061556267500000005,"d":"6.16%"},{"v":9849.0028,"d":"9,849"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.06028941090909091,"d":"6.03%"},{"v":9947.7528,"d":"9,948"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.059097075294117646,"d":"5.91%"},{"v":10046.5028,"d":"10,047"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.057972873142857144,"d":"5.80%"},{"v":10145.2528,"d":"10,145"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.056911126666666666,"d":"5.69%"},{"v":10244.0028,"d":"10,244"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.055906771891891895,"d":"5.59%"},{"v":10342.7528,"d":"10,343"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.054955277894736844,"d":"5.50%"},{"v":10441.5028,"d":"10,442"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.054052578461538464,"d":"5.41%"},{"v":10540.2528,"d":"10,540"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.053195014,"d":"5.32%"},{"v":10639.0028,"d":"10,639"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1691.3988000000002,"d":"1,691"}},{"$f":"+'Global Assumptions'!$E$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.20690996,"d":"20.69%"}},{"$f":"SUM(D134:Q134)","v":{"v":4138.1992,"d":"4,138"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.18784731999999996,"d":"18.78%"},{"v":4696.182999999999,"d":"4,696"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.17513889333333332,"d":"17.51%"},{"v":5254.1668,"d":"5,254"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.16606144571428572,"d":"16.61%"},{"v":5812.1506,"d":"5,812"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.15925336,"d":"15.93%"},{"v":6370.1344,"d":"6,370"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.1539581822222222,"d":"15.40%"},{"v":6928.118199999999,"d":"6,928"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.14972203999999997,"d":"14.97%"},{"v":7486.101999999999,"d":"7,486"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.1461125418181818,"d":"14.61%"},{"v":8036.189799999999,"d":"8,036"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.13985289333333334,"d":"13.99%"},{"v":8391.1736,"d":"8,391"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.13107780615384615,"d":"13.11%"},{"v":8520.0574,"d":"8,520"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.12355630285714285,"d":"12.36%"},{"v":8648.9412,"d":"8,649"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.11703766666666665,"d":"11.70%"},{"v":8777.824999999999,"d":"8,778"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.11133385999999998,"d":"11.13%"},{"v":8906.708799999999,"d":"8,907"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.10630108941176471,"d":"10.63%"},{"v":9035.5926,"d":"9,036"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.10182751555555555,"d":"10.18%"},{"v":9164.4764,"d":"9,164"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.09782484421052631,"d":"9.78%"},{"v":9293.3602,"d":"9,293"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.09411444,"d":"9.41%"},{"v":9411.444,"d":"9,411"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.09057327619047618,"d":"9.06%"},{"v":9510.194,"d":"9,510"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.08735403636363635,"d":"8.74%"},{"v":9608.944,"d":"9,609"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.0844147304347826,"d":"8.44%"},{"v":9707.694,"d":"9,708"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.08172036666666667,"d":"8.17%"},{"v":9806.444,"d":"9,806"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.07924155199999999,"d":"7.92%"},{"v":9905.194,"d":"9,905"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.07695341538461538,"d":"7.70%"},{"v":10003.944,"d":"10,004"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.07483477037037037,"d":"7.48%"},{"v":10102.694,"d":"10,103"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.07286745714285714,"d":"7.29%"},{"v":10201.444,"d":"10,201"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.07103582068965517,"d":"7.10%"},{"v":10300.194,"d":"10,300"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.06932629333333333,"d":"6.93%"},{"v":10398.944,"d":"10,399"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.06772705806451612,"d":"6.77%"},{"v":10497.694,"d":"10,498"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.066227775,"d":"6.62%"},{"v":10596.444,"d":"10,596"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.06481935757575757,"d":"6.48%"},{"v":10695.194,"d":"10,695"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.06349378823529411,"d":"6.35%"},{"v":10793.944,"d":"10,794"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.06224396571428571,"d":"6.22%"},{"v":10892.694,"d":"10,893"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.061063577777777774,"d":"6.11%"},{"v":10991.444,"d":"10,991"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.05994699459459459,"d":"5.99%"},{"v":11090.194,"d":"11,090"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.05888917894736842,"d":"5.89%"},{"v":11188.944,"d":"11,189"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.05788561025641025,"d":"5.79%"},{"v":11287.694,"d":"11,288"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.05693222,"d":"5.69%"},{"v":11386.444,"d":"11,386"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1776.114,"d":"1,776"}},{"$f":"+'Global Assumptions'!$F$26*$I$5","v":{"v":338.4,"d":"338"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]

{"sheet":"PDF All Funds","index":24,"n_rows":170,"n_cols":17,"rows_kept":170}
["Post-Doctoral Fellows Non-Union (PDF)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.61,"d":"61%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.39,"d":"39%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.19196206,"d":"19.20%"}},{"$f":"SUM(D17:Q17)","v":{"v":3839.2412,"d":"3,839"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.17413900000000002,"d":"17.41%"},{"v":4353.475,"d":"4,353"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.16225696,"d":"16.23%"},{"v":4867.7088,"d":"4,868"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.15376978857142856,"d":"15.38%"},{"v":5381.942599999999,"d":"5,382"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.14740440999999999,"d":"14.74%"},{"v":5896.176399999999,"d":"5,896"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.14245356,"d":"14.25%"},{"v":6410.4102,"d":"6,410"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.13849288,"d":"13.85%"},{"v":6924.644,"d":"6,925"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.13315243272727273,"d":"13.32%"},{"v":7323.3838000000005,"d":"7,323"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.12430862666666667,"d":"12.43%"},{"v":7458.5176,"d":"7,459"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.11682540615384616,"d":"11.68%"},{"v":7593.651400000001,"d":"7,594"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.11041121714285715,"d":"11.04%"},{"v":7728.7852,"d":"7,729"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.10485225333333333,"d":"10.49%"},{"v":7863.919,"d":"7,864"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.09998816,"d":"10.00%"},{"v":7999.0528,"d":"7,999"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.09569631294117648,"d":"9.57%"},{"v":8134.1866,"d":"8,134"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.09180133777777777,"d":"9.18%"},{"v":8262.1204,"d":"8,262"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.08820267578947368,"d":"8.82%"},{"v":8379.2542,"d":"8,379"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.08496387999999999,"d":"8.50%"},{"v":8496.387999999999,"d":"8,496"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.08191798095238094,"d":"8.19%"},{"v":8601.387999999999,"d":"8,601"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.07914898181818181,"d":"7.91%"},{"v":8706.387999999999,"d":"8,706"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.07662076521739129,"d":"7.66%"},{"v":8811.387999999999,"d":"8,811"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.07430323333333333,"d":"7.43%"},{"v":8916.387999999999,"d":"8,916"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.07217110399999999,"d":"7.22%"},{"v":9021.387999999999,"d":"9,021"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.07020298461538461,"d":"7.02%"},{"v":9126.387999999999,"d":"9,126"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.06838065185185184,"d":"6.84%"},{"v":9231.387999999999,"d":"9,231"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.0666884857142857,"d":"6.67%"},{"v":9336.387999999999,"d":"9,336"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.06511302068965516,"d":"6.51%"},{"v":9441.387999999999,"d":"9,441"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.06364258666666665,"d":"6.36%"},{"v":9546.387999999999,"d":"9,546"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.0622670193548387,"d":"6.23%"},{"v":9651.387999999999,"d":"9,651"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.060977424999999995,"d":"6.10%"},{"v":9756.387999999999,"d":"9,756"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.059765987878787875,"d":"5.98%"},{"v":9861.387999999999,"d":"9,861"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.058625811764705875,"d":"5.86%"},{"v":9966.387999999999,"d":"9,966"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.05755078857142856,"d":"5.76%"},{"v":10071.387999999999,"d":"10,071"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.05653548888888888,"d":"5.65%"},{"v":10176.387999999999,"d":"10,176"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.05557507027027026,"d":"5.56%"},{"v":10281.387999999999,"d":"10,281"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.0546652,"d":"5.47%"},{"v":10386.387999999999,"d":"10,386"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.05380198974358974,"d":"5.38%"},{"v":10491.387999999999,"d":"10,491"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.05298194,"d":"5.30%"},{"v":10596.387999999999,"d":"10,596"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1955.556,"d":"1,956"}},0,{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.19410541999999997,"d":"19.41%"}},{"$f":"SUM(D56:Q56)","v":{"v":3882.1083999999996,"d":"3,882"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.175603688,"d":"17.56%"},{"v":4390.0922,"d":"4,390"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.1632692,"d":"16.33%"},{"v":4898.076,"d":"4,898"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.15445885142857144,"d":"15.45%"},{"v":5406.0598,"d":"5,406"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.14785109,"d":"14.79%"},{"v":5914.0436,"d":"5,914"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.14271172,"d":"14.27%"},{"v":6422.0274,"d":"6,422"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.138600224,"d":"13.86%"},{"v":6930.0112,"d":"6,930"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.13384849090909093,"d":"13.38%"},{"v":7361.667,"d":"7,362"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.12583251333333334,"d":"12.58%"},{"v":7549.9508000000005,"d":"7,550"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.11813591692307694,"d":"11.81%"},{"v":7678.834600000001,"d":"7,679"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.11153883428571429,"d":"11.15%"},{"v":7807.718400000001,"d":"7,808"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.10582136266666667,"d":"10.58%"},{"v":7936.6022,"d":"7,937"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.10081857500000001,"d":"10.08%"},{"v":8065.486000000001,"d":"8,065"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.0964043505882353,"d":"9.64%"},{"v":8194.3698,"d":"8,194"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.09248059555555556,"d":"9.25%"},{"v":8323.2536,"d":"8,323"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.08881449894736844,"d":"8.88%"},{"v":8437.377400000001,"d":"8,437"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.08548261199999999,"d":"8.55%"},{"v":8548.261199999999,"d":"8,548"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.0823524876190476,"d":"8.24%"},{"v":8647.011199999999,"d":"8,647"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.07950692,"d":"7.95%"},{"v":8745.761199999999,"d":"8,746"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.07690879304347825,"d":"7.69%"},{"v":8844.511199999999,"d":"8,845"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.07452717666666665,"d":"7.45%"},{"v":8943.261199999999,"d":"8,943"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.07233608959999999,"d":"7.23%"},{"v":9042.011199999999,"d":"9,042"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.07031354769230769,"d":"7.03%"},{"v":9140.761199999999,"d":"9,141"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.06844082370370369,"d":"6.84%"},{"v":9239.511199999999,"d":"9,240"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.06670186571428571,"d":"6.67%"},{"v":9338.261199999999,"d":"9,338"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.06508283586206896,"d":"6.51%"},{"v":9437.011199999999,"d":"9,437"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.06357174133333332,"d":"6.36%"},{"v":9535.761199999999,"d":"9,536"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.062158136774193545,"d":"6.22%"},{"v":9634.511199999999,"d":"9,635"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.06083288249999999,"d":"6.08%"},{"v":9733.261199999999,"d":"9,733"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.05958794666666666,"d":"5.96%"},{"v":9832.011199999999,"d":"9,832"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.05841624235294117,"d":"5.84%"},{"v":9930.761199999999,"d":"9,931"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.05731149257142856,"d":"5.73%"},{"v":10029.511199999999,"d":"10,030"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.05626811777777777,"d":"5.63%"},{"v":10128.261199999999,"d":"10,128"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.055281141621621614,"d":"5.53%"},{"v":10227.011199999999,"d":"10,227"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.054346111578947365,"d":"5.43%"},{"v":10325.761199999999,"d":"10,326"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.05345903179487179,"d":"5.35%"},{"v":10424.511199999999,"d":"10,425"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.052616305999999995,"d":"5.26%"},{"v":10523.261199999999,"d":"10,523"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2023.4232,"d":"2,023"}},0,{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.19817324,"d":"19.82%"}},{"$f":"SUM(D95:Q95)","v":{"v":3963.4648,"d":"3,963"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.178857944,"d":"17.89%"},{"v":4471.4486,"d":"4,471"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.16598108000000003,"d":"16.60%"},{"v":4979.432400000001,"d":"4,979"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.15678332,"d":"15.68%"},{"v":5487.416200000001,"d":"5,487"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.14988500000000002,"d":"14.99%"},{"v":5995.400000000001,"d":"5,995"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.14451964,"d":"14.45%"},{"v":6503.3838,"d":"6,503"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.140227352,"d":"14.02%"},{"v":7011.3676,"d":"7,011"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.1359498072727273,"d":"13.59%"},{"v":7477.239400000001,"d":"7,477"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.12883122000000002,"d":"12.88%"},{"v":7729.873200000001,"d":"7,730"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.12090395384615386,"d":"12.09%"},{"v":7858.757000000001,"d":"7,859"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.1141091542857143,"d":"11.41%"},{"v":7987.640800000001,"d":"7,988"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.108220328,"d":"10.82%"},{"v":8116.524600000001,"d":"8,117"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.103067605,"d":"10.31%"},{"v":8245.4084,"d":"8,245"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.09852108470588238,"d":"9.85%"},{"v":8374.292200000002,"d":"8,374"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.09447973333333334,"d":"9.45%"},{"v":8503.176000000001,"d":"8,503"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.09082210315789474,"d":"9.08%"},{"v":8628.0998,"d":"8,628"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.087389836,"d":"8.74%"},{"v":8738.9836,"d":"8,739"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.08416889142857142,"d":"8.42%"},{"v":8837.7336,"d":"8,838"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.08124076,"d":"8.12%"},{"v":8936.4836,"d":"8,936"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.07856724869565217,"d":"7.86%"},{"v":9035.2336,"d":"9,035"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.07611653,"d":"7.61%"},{"v":9133.9836,"d":"9,134"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.0738618688,"d":"7.39%"},{"v":9232.7336,"d":"9,233"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.07178064307692307,"d":"7.18%"},{"v":9331.4836,"d":"9,331"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.06985358222222222,"d":"6.99%"},{"v":9430.2336,"d":"9,430"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.06806416857142857,"d":"6.81%"},{"v":9528.9836,"d":"9,529"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.06639816275862069,"d":"6.64%"},{"v":9627.7336,"d":"9,628"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.06484322399999999,"d":"6.48%"},{"v":9726.4836,"d":"9,726"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.06338860387096774,"d":"6.34%"},{"v":9825.2336,"d":"9,825"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.062024897499999995,"d":"6.20%"},{"v":9923.9836,"d":"9,924"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.06074384,"d":"6.07%"},{"v":10022.7336,"d":"10,023"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.05953813882352941,"d":"5.95%"},{"v":10121.4836,"d":"10,121"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.058401334857142856,"d":"5.84%"},{"v":10220.2336,"d":"10,220"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.05732768666666666,"d":"5.73%"},{"v":10318.9836,"d":"10,319"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.056312073513513514,"d":"5.63%"},{"v":10417.7336,"d":"10,418"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.05534991368421052,"d":"5.53%"},{"v":10516.4836,"d":"10,516"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.05443709538461538,"d":"5.44%"},{"v":10615.2336,"d":"10,615"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.053569918,"d":"5.36%"},{"v":10713.9836,"d":"10,714"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2104.7796000000003,"d":"2,105"}},0,{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.21168716000000004,"d":"21.17%"}},{"$f":"SUM(D134:Q134)","v":{"v":4233.743200000001,"d":"4,234"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.19166908,"d":"19.17%"},{"v":4791.727,"d":"4,792"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.17832369333333334,"d":"17.83%"},{"v":5349.7108,"d":"5,350"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.16879127428571428,"d":"16.88%"},{"v":5907.6946,"d":"5,908"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.16164196,"d":"16.16%"},{"v":6465.6784,"d":"6,466"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.1560813822222222,"d":"15.61%"},{"v":7023.6622,"d":"7,024"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.15163292,"d":"15.16%"},{"v":7581.646,"d":"7,582"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.14784970545454545,"d":"14.78%"},{"v":8131.7338,"d":"8,132"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.14144529333333336,"d":"14.14%"},{"v":8486.717600000002,"d":"8,487"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.13254771384615388,"d":"13.25%"},{"v":8615.601400000001,"d":"8,616"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.12492121714285716,"d":"12.49%"},{"v":8744.485200000001,"d":"8,744"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.11831158666666668,"d":"11.83%"},{"v":8873.369,"d":"8,873"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.11252816,"d":"11.25%"},{"v":9002.2528,"d":"9,002"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.10742513647058825,"d":"10.74%"},{"v":9131.136600000002,"d":"9,131"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.10288911555555556,"d":"10.29%"},{"v":9260.020400000001,"d":"9,260"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.0988305705263158,"d":"9.88%"},{"v":9388.9042,"d":"9,389"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.09506988,"d":"9.51%"},{"v":9506.988,"d":"9,507"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.09148321904761904,"d":"9.15%"},{"v":9605.738,"d":"9,606"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.08822261818181817,"d":"8.82%"},{"v":9704.488,"d":"9,704"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.08524554782608695,"d":"8.52%"},{"v":9803.238,"d":"9,803"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.08251656666666667,"d":"8.25%"},{"v":9901.988,"d":"9,902"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.08000590399999999,"d":"8.00%"},{"v":10000.738,"d":"10,001"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.07768836923076923,"d":"7.77%"},{"v":10099.488,"d":"10,099"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.0755425037037037,"d":"7.55%"},{"v":10198.238,"d":"10,198"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.07354991428571428,"d":"7.35%"},{"v":10296.988,"d":"10,297"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.0716947448275862,"d":"7.17%"},{"v":10395.738,"d":"10,396"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.06996325333333332,"d":"7.00%"},{"v":10494.488,"d":"10,494"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.06834347096774193,"d":"6.83%"},{"v":10593.238,"d":"10,593"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.06682492500000001,"d":"6.68%"},{"v":10691.988000000001,"d":"10,692"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.06539841212121213,"d":"6.54%"},{"v":10790.738000000001,"d":"10,791"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.06405581176470589,"d":"6.41%"},{"v":10889.488000000001,"d":"10,889"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.06278993142857144,"d":"6.28%"},{"v":10988.238000000001,"d":"10,988"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.061594377777777785,"d":"6.16%"},{"v":11086.988000000001,"d":"11,087"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.06046344864864865,"d":"6.05%"},{"v":11185.738000000001,"d":"11,186"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.059392042105263165,"d":"5.94%"},{"v":11284.488000000001,"d":"11,284"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.058375579487179495,"d":"5.84%"},{"v":11383.238000000001,"d":"11,383"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.057409940000000007,"d":"5.74%"},{"v":11481.988000000001,"d":"11,482"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2210.058,"d":"2,210"}},0,{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0]

{"sheet":"HSP All Funds","index":25,"n_rows":170,"n_cols":20,"rows_kept":170}
["Hospitality SEIU (HSP)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.298]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"$f":"0.12*0.75","v":{"v":0.09,"d":"9%"}},"Adjusted for co-pay"]
[{"$nulls":6},"Single",{"$f":"0.05*0.75","v":{"v":0.037500000000000006,"d":"4%"}},"Adjusted for co-pay"]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,"Meal allowance","Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge (FT only)","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,{"v":0.1145,"d":"11.45%"},{"v":0.02,"d":"$0.02"},{"v":0.04,"d":"4.00%"},{"$f":"0.0025*0.53","v":{"v":1.325E-3,"d":"0.13%"}},{"v":0.015,"d":"1.50%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,{"v":0.1145,"d":"11.45%"},{"v":0.02,"d":"$0.02"},{"v":0.035,"d":"3.50%"},{"$f":"0.0025*0.53","v":{"v":1.325E-3,"d":"0.13%"}},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,{"v":0.1145,"d":"11.45%"},{"v":0.02,"d":"$0.02"},{"v":0.035,"d":"3.50%"},{"$f":"0.0025*0.53","v":{"v":1.325E-3,"d":"0.13%"}},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"},null,"Full-time employees only"]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.08,"d":"8.00%"},{"v":0.11,"d":"11.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,{"v":0.1145,"d":"11.45%"},{"v":0.02,"d":"$0.02"},{"v":0.035,"d":"3.50%"},{"$f":"0.0025*0.53","v":{"v":1.325E-3,"d":"0.13%"}},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.27,"d":"27%"},{"v":0.02,"d":"2%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Meal allowance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":6000,"d":"6,000"},{"$f":"+C17/A17","v":{"v":0.38023575333333337,"d":"38.02%"}},{"$f":"SUM(D17:Q17)","v":{"v":2281.4145200000003,"d":"2,281"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":123.75,"d":"124"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":146.41440000000003,"d":"146"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":117},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":362.22,"d":"362"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":8.32032,"d":"8"}},{"$f":"+$A17*L$10","v":687},{"$f":"2086*$M$10","v":{"v":41.72,"d":"42"}},240,{"v":7.95,"d":"8"},90,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":210.00000000000003,"d":"210"}}]
[{"$f":"+A17+2000","v":{"v":8000,"d":"8,000"}},{"v":0.367572845,"d":"36.76%"},{"v":2940.58276,"d":"2,941"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":222.75,"d":"223"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":195.2192,"d":"195"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":156},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":28.8,"d":"29"}},{"v":482.96000000000004,"d":"483"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":11.093760000000001,"d":"11"}},916,{"v":41.72,"d":"42"},320,{"v":10.6,"d":"11"},120,0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":1768,"d":"1,768"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":280}]
[{"$f":"+A18+2000","v":{"v":10000,"d":"10,000"}},{"v":0.3599751,"d":"36.00%"},{"v":3599.7509999999997,"d":"3,600"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":321.75,"d":"322"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":244.024,"d":"244"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":195},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":36},{"v":603.7,"d":"604"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":13.867200000000002,"d":"14"}},{"v":1145,"d":"1,145"},{"v":41.72,"d":"42"},400,{"v":13.25,"d":"13"},150,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2210,"d":"2,210"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":350.00000000000006,"d":"350"}}]
[{"v":12000,"d":"12,000"},{"v":0.3549099366666667,"d":"35.49%"},{"v":4258.91924,"d":"4,259"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":420.75,"d":"421"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":292.82880000000006,"d":"293"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":234},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":43.199999999999996,"d":"43"}},{"v":724.44,"d":"724"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":16.64064,"d":"17"}},{"v":1374,"d":"1,374"},{"v":41.72,"d":"42"},480,{"v":15.9,"d":"16"},180,0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2652,"d":"2,652"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":420.00000000000006,"d":"420"}}]
[{"v":14000,"d":"14,000"},{"v":0.35129196285714287,"d":"35.13%"},{"v":4918.08748,"d":"4,918"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":519.75,"d":"520"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":341.6336,"d":"342"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":273},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":50.4,"d":"50"}},{"v":845.1800000000001,"d":"845"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":19.414080000000002,"d":"19"}},{"v":1603,"d":"1,603"},{"v":41.72,"d":"42"},560,{"v":18.55,"d":"19"},210,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3094,"d":"3,094"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":490.00000000000006,"d":"490"}}]
[{"v":16000,"d":"16,000"},{"v":0.3485784825,"d":"34.86%"},{"v":5577.25572,"d":"5,577"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":618.75,"d":"619"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":390.4384,"d":"390"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":312},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":57.6,"d":"58"}},{"v":965.9200000000001,"d":"966"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":22.187520000000003,"d":"22"}},{"v":1832,"d":"1,832"},{"v":41.72,"d":"42"},640,{"v":21.2,"d":"21"},240,0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3536,"d":"3,536"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":560}]
[{"v":18000,"d":"18,000"},{"v":0.3464679977777778,"d":"34.65%"},{"v":6236.423960000001,"d":"6,236"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":717.75,"d":"718"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":439.24320000000006,"d":"439"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":351},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":64.8,"d":"65"}},{"v":1086.66,"d":"1,087"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":24.96096,"d":"25"}},{"v":2061,"d":"2,061"},{"v":41.72,"d":"42"},720,{"v":23.85,"d":"24"},270,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3978,"d":"3,978"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":630.0000000000001,"d":"630"}}]
[{"v":20000,"d":"20,000"},{"v":0.34477961,"d":"34.48%"},{"v":6895.5922,"d":"6,896"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"v":1207.4,"d":"1,207"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},{"v":2290,"d":"2,290"},{"v":41.72,"d":"42"},800,{"v":26.5,"d":"27"},300,0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":22000,"d":"22,000"},{"v":0.34339820181818187,"d":"34.34%"},{"v":7554.760440000001,"d":"7,555"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":915.75,"d":"916"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":536.8528,"d":"537"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":429},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":79.2,"d":"79"}},{"v":1328.14,"d":"1,328"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":30.50784,"d":"31"}},{"v":2519,"d":"2,519"},{"v":41.72,"d":"42"},880,{"v":29.15,"d":"29"},330,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4862,"d":"4,862"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":770.0000000000001,"d":"770"}}]
[{"v":24000,"d":"24,000"},{"v":0.34224702833333337,"d":"34.22%"},{"v":8213.92868,"d":"8,214"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1014.75,"d":"1,015"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":585.6576000000001,"d":"586"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":468},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":86.39999999999999,"d":"86"}},{"v":1448.88,"d":"1,449"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":33.28128,"d":"33"}},{"v":2748,"d":"2,748"},{"v":41.72,"d":"42"},960,{"v":31.8,"d":"32"},360,0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5304,"d":"5,304"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":840.0000000000001,"d":"840"}}]
[{"v":26000,"d":"26,000"},{"v":0.34127295846153843,"d":"34.13%"},{"v":8873.09692,"d":"8,873"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1113.75,"d":"1,114"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":634.4624,"d":"634"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":507},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":93.6,"d":"94"}},{"v":1569.6200000000001,"d":"1,570"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":36.05472,"d":"36"}},{"v":2977,"d":"2,977"},{"v":41.72,"d":"42"},{"v":1040,"d":"1,040"},{"v":34.45,"d":"34"},390,0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5746,"d":"5,746"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":910.0000000000001,"d":"910"}}]
[{"v":28000,"d":"28,000"},{"v":0.3404380414285715,"d":"34.04%"},{"v":9532.26516,"d":"9,532"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1212.75,"d":"1,213"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":683.2672,"d":"683"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":546},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":100.8,"d":"101"}},{"v":1690.3600000000001,"d":"1,690"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":38.828160000000004,"d":"39"}},{"v":3206,"d":"3,206"},{"v":41.72,"d":"42"},{"v":1120,"d":"1,120"},{"v":37.1,"d":"37"},420,0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6188,"d":"6,188"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":980.0000000000001,"d":"980"}}]
[{"v":30000,"d":"30,000"},{"v":0.33971444666666667,"d":"33.97%"},{"v":10191.4334,"d":"10,191"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":1811.1000000000001,"d":"1,811"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},{"v":3435,"d":"3,435"},{"v":41.72,"d":"42"},{"v":1200,"d":"1,200"},{"v":39.75,"d":"40"},450,0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":32000,"d":"32,000"},{"v":0.33908130124999997,"d":"33.91%"},{"v":10850.601639999999,"d":"10,851"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1410.75,"d":"1,411"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":780.8768,"d":"781"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":624},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":115.2,"d":"115"}},{"v":1931.8400000000001,"d":"1,932"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":44.375040000000006,"d":"44"}},{"v":3664,"d":"3,664"},{"v":41.72,"d":"42"},{"v":1280,"d":"1,280"},{"v":42.4,"d":"42"},480,0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7072,"d":"7,072"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1120,"d":"1,120"}}]
[{"v":34000,"d":"34,000"},{"v":0.3385226435294117,"d":"33.85%"},{"v":11509.769879999998,"d":"11,510"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1509.75,"d":"1,510"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":829.6816000000001,"d":"830"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":663},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":122.39999999999999,"d":"122"}},{"v":2052.5800000000004,"d":"2,053"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":47.14848,"d":"47"}},{"v":3893,"d":"3,893"},{"v":41.72,"d":"42"},{"v":1360,"d":"1,360"},{"v":45.05,"d":"45"},510,0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7514,"d":"7,514"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1190,"d":"1,190"}}]
[{"v":36000,"d":"36,000"},{"v":0.3380260588888889,"d":"33.80%"},{"v":12168.93812,"d":"12,169"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1608.75,"d":"1,609"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":878.4864000000001,"d":"878"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":702},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":129.6,"d":"130"}},{"v":2173.32,"d":"2,173"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":49.92192,"d":"50"}},{"v":4122,"d":"4,122"},{"v":41.72,"d":"42"},{"v":1440,"d":"1,440"},{"v":47.7,"d":"48"},540,0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7956,"d":"7,956"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1260.0000000000002,"d":"1,260"}}]
[{"v":38000,"d":"38,000"},{"v":0.33758174631578947,"d":"33.76%"},{"v":12828.10636,"d":"12,828"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1707.75,"d":"1,708"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":927.2912,"d":"927"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":741},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":136.79999999999998,"d":"137"}},{"v":2294.06,"d":"2,294"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":52.69536,"d":"53"}},{"v":4351,"d":"4,351"},{"v":41.72,"d":"42"},{"v":1520,"d":"1,520"},{"v":50.35,"d":"50"},570,0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8398,"d":"8,398"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1330.0000000000002,"d":"1,330"}}]
[{"v":40000,"d":"40,000"},{"v":0.33718186499999997,"d":"33.72%"},{"v":13487.274599999999,"d":"13,487"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":2414.8,"d":"2,415"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},{"v":4580,"d":"4,580"},{"v":41.72,"d":"42"},{"v":1600,"d":"1,600"},53,600,0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":42000,"d":"42,000"},{"v":0.3368200676190476,"d":"33.68%"},{"v":14146.44284,"d":"14,146"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1905.75,"d":"1,906"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1024.9008000000001,"d":"1,025"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":819},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":151.2,"d":"151"}},{"v":2535.5400000000004,"d":"2,536"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":58.24224000000001,"d":"58"}},{"v":4809,"d":"4,809"},{"v":41.72,"d":"42"},{"v":1680,"d":"1,680"},{"v":55.65,"d":"56"},630,0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9282,"d":"9,282"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1470.0000000000002,"d":"1,470"}}]
[{"v":44000,"d":"44,000"},{"v":0.3364911609090909,"d":"33.65%"},{"v":14805.61108,"d":"14,806"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2004.75,"d":"2,005"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1073.7056,"d":"1,074"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":858},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":158.4,"d":"158"}},{"v":2656.28,"d":"2,656"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":61.01568,"d":"61"}},{"v":5038,"d":"5,038"},{"v":41.72,"d":"42"},{"v":1760,"d":"1,760"},{"v":58.3,"d":"58"},660,0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9724,"d":"9,724"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1540.0000000000002,"d":"1,540"}}]
[{"v":46000,"d":"46,000"},{"v":0.3361908547826087,"d":"33.62%"},{"v":15464.77932,"d":"15,465"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2103.75,"d":"2,104"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1122.5104000000001,"d":"1,123"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":897},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":165.6,"d":"166"}},{"v":2777.02,"d":"2,777"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":63.78912,"d":"64"}},{"$f":"+$A37*L$10","v":{"v":5267,"d":"5,267"}},{"v":41.72,"d":"42"},{"v":1840,"d":"1,840"},{"v":60.95,"d":"61"},690,0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10166,"d":"10,166"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1610.0000000000002,"d":"1,610"}}]
[{"v":48000,"d":"48,000"},{"v":0.3359155741666667,"d":"33.59%"},{"v":16123.94756,"d":"16,124"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2202.75,"d":"2,203"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1171.3152000000002,"d":"1,171"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":936},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":172.79999999999998,"d":"173"}},{"v":2897.76,"d":"2,898"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":66.56256,"d":"67"}},{"v":5496,"d":"5,496"},{"v":41.72,"d":"42"},{"v":1920,"d":"1,920"},{"v":63.6,"d":"64"},720,0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10608,"d":"10,608"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1680.0000000000002,"d":"1,680"}}]
[{"v":50000,"d":"50,000"},{"v":0.335662316,"d":"33.57%"},{"v":16783.1158,"d":"16,783"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":3018.5,"d":"3,019"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},{"v":5725,"d":"5,725"},{"v":41.72,"d":"42"},{"v":2000,"d":"2,000"},{"v":66.25,"d":"66"},750,0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":52000,"d":"52,000"},{"v":0.3348654069230769,"d":"33.49%"},{"v":17413.00116,"d":"17,413"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2400.75,"d":"2,401"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":187.2,"d":"187"}},{"v":3139.2400000000002,"d":"3,139"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.10944,"d":"72"}},{"v":5954,"d":"5,954"},{"v":41.72,"d":"42"},{"v":2080,"d":"2,080"},{"v":68.9,"d":"69"},780,0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11492,"d":"11,492"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1820.0000000000002,"d":"1,820"}}]
[{"v":54000,"d":"54,000"},{"v":0.33376601111111104,"d":"33.38%"},{"v":18023.364599999997,"d":"18,023"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2499.75,"d":"2,500"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":194.4,"d":"194"}},{"v":3259.9800000000005,"d":"3,260"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":74.88288,"d":"75"}},{"v":6183,"d":"6,183"},{"v":41.72,"d":"42"},{"v":2160,"d":"2,160"},{"v":71.55,"d":"72"},810,0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11934,"d":"11,934"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1890.0000000000002,"d":"1,890"}}]
[{"v":56000,"d":"56,000"},{"v":0.33218443821428567,"d":"33.22%"},{"v":18602.32854,"d":"18,602"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":201.6,"d":"202"}},{"v":3403.7705000000005,"d":"3,404"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":77.65632000000001,"d":"78"}},{"v":6412,"d":"6,412"},{"v":41.72,"d":"42"},{"v":2240,"d":"2,240"},{"v":74.2,"d":"74"},840,0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12460.15,"d":"12,460"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1976.5000000000002,"d":"1,977"}}]
[{"v":58000,"d":"58,000"},{"v":0.3302689996551724,"d":"33.03%"},{"v":19155.60198,"d":"19,156"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":208.79999999999998,"d":"209"}},{"v":3566.4205,"d":"3,566"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":80.42976,"d":"80"}},{"v":6641,"d":"6,641"},{"v":41.72,"d":"42"},{"v":2320,"d":"2,320"},{"v":76.85,"d":"77"},870,0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13055.15,"d":"13,055"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2076.5,"d":"2,077"}}]
[{"v":60000,"d":"60,000"},{"v":0.32848125699999997,"d":"32.85%"},{"v":19708.875419999997,"d":"19,709"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":3729.0705000000003,"d":"3,729"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},{"v":6870,"d":"6,870"},{"v":41.72,"d":"42"},{"v":2400,"d":"2,400"},{"v":79.5,"d":"80"},900,0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13650.15,"d":"13,650"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2176.5,"d":"2,177"}}]
[{"v":62000,"d":"62,000"},{"v":0.3268088525806452,"d":"32.68%"},{"v":20262.14886,"d":"20,262"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":223.2,"d":"223"}},{"v":3891.7205000000004,"d":"3,892"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":85.97664,"d":"86"}},{"v":7099,"d":"7,099"},{"v":41.72,"d":"42"},{"v":2480,"d":"2,480"},{"v":82.15,"d":"82"},930,0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14245.15,"d":"14,245"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2276.5,"d":"2,277"}}]
[{"v":64000,"d":"64,000"},{"v":0.32524097343749997,"d":"32.52%"},{"v":20815.4223,"d":"20,815"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":230.4,"d":"230"}},{"v":4054.3705000000004,"d":"4,054"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":88.75008000000001,"d":"89"}},{"v":7328,"d":"7,328"},{"v":41.72,"d":"42"},{"v":2560,"d":"2,560"},{"v":84.8,"d":"85"},960,0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14840.15,"d":"14,840"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2376.5,"d":"2,377"}}]
[{"v":66000,"d":"66,000"},{"v":0.32376811727272725,"d":"32.38%"},{"v":21368.69574,"d":"21,369"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":237.6,"d":"238"}},{"v":4217.0205,"d":"4,217"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":91.52352,"d":"92"}},{"v":7557,"d":"7,557"},{"v":41.72,"d":"42"},{"v":2640,"d":"2,640"},{"v":87.45,"d":"87"},990,0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15435.15,"d":"15,435"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2476.5,"d":"2,477"}}]
[{"v":68000,"d":"68,000"},{"v":0.3223818997058824,"d":"32.24%"},{"v":21921.96918,"d":"21,922"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":244.79999999999998,"d":"245"}},{"v":4379.6705,"d":"4,380"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":94.29696,"d":"94"}},{"v":7786,"d":"7,786"},{"v":41.72,"d":"42"},{"v":2720,"d":"2,720"},{"v":90.1,"d":"90"},{"v":1020,"d":"1,020"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16030.15,"d":"16,030"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2576.5,"d":"2,577"}}]
[{"v":70000,"d":"70,000"},{"v":0.3210748945714285,"d":"32.11%"},{"v":22475.242619999997,"d":"22,475"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":4542.3205,"d":"4,542"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"v":8015,"d":"8,015"},{"v":41.72,"d":"42"},{"v":2800,"d":"2,800"},{"v":92.75,"d":"93"},{"v":1050,"d":"1,050"},0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16625.149999999998,"d":"16,625"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2676.5,"d":"2,677"}}]
[{"v":72000,"d":"72,000"},{"v":0.3198405008333334,"d":"31.98%"},{"v":23028.51606,"d":"23,029"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":259.2,"d":"259"}},{"v":4704.970499999999,"d":"4,705"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":99.84384,"d":"100"}},{"v":8244,"d":"8,244"},{"v":41.72,"d":"42"},{"v":2880,"d":"2,880"},{"v":95.4,"d":"95"},{"v":1080,"d":"1,080"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17220.149999999998,"d":"17,220"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2776.5,"d":"2,777"}}]
[{"v":74000,"d":"74,000"},{"v":0.3186728310810811,"d":"31.87%"},{"v":23581.7895,"d":"23,582"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":266.4,"d":"266"}},{"v":4867.620499999999,"d":"4,868"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":102.61728000000002,"d":"103"}},{"v":8473,"d":"8,473"},{"v":41.72,"d":"42"},{"v":2960,"d":"2,960"},{"v":98.05,"d":"98"},{"v":1110,"d":"1,110"},0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17815.149999999998,"d":"17,815"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2876.5,"d":"2,877"}}]
[{"v":76000,"d":"76,000"},{"v":0.31756661763157895,"d":"31.76%"},{"v":24135.06294,"d":"24,135"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":273.59999999999997,"d":"274"}},{"v":5030.2705,"d":"5,030"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":105.39072,"d":"105"}},{"v":8702,"d":"8,702"},{"v":41.72,"d":"42"},{"v":3040,"d":"3,040"},{"v":100.7,"d":"101"},{"v":1140,"d":"1,140"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18410.149999999998,"d":"18,410"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2976.5,"d":"2,977"}}]
[{"v":78000,"d":"78,000"},{"v":0.3165171330769231,"d":"31.65%"},{"v":24688.33638,"d":"24,688"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":1521,"d":"1,521"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":280.8,"d":"281"}},{"v":5192.920499999999,"d":"5,193"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":266.1012,"d":"266"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":169.33859999999999,"d":"169"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":108.16416000000001,"d":"108"}},{"v":8931,"d":"8,931"},{"v":41.72,"d":"42"},{"v":3120,"d":"3,120"},{"v":103.35,"d":"103"},{"v":1170,"d":"1,170"},0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19005.149999999998,"d":"19,005"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3076.5,"d":"3,077"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"$f":"+A17","v":{"v":6000,"d":"6,000"}},{"$f":"+C56/A56","v":{"v":0.3652656533333334,"d":"36.53%"}},{"$f":"SUM(D56:Q56)","v":{"v":2191.5939200000003,"d":"2,192"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":123.75,"d":"124"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":146.41440000000003,"d":"146"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":117},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":362.22,"d":"362"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":8.32032,"d":"8"}},{"$f":"+$A56*L$11","v":687},{"$f":"2086*$M$11","v":{"v":41.72,"d":"42"}},{"v":210.00000000000003,"d":"210"},{"v":7.95,"d":"8"},15,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":210.00000000000003,"d":"210"}}]
[{"$f":"+A18","v":{"v":8000,"d":"8,000"}},{"v":0.35197027,"d":"35.20%"},{"v":2815.7621599999998,"d":"2,816"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":222.75,"d":"223"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":195.2192,"d":"195"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":156},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":28.8,"d":"29"}},{"v":482.96000000000004,"d":"483"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":11.093760000000001,"d":"11"}},916,{"v":41.72,"d":"42"},280,{"v":10.6,"d":"11"},20,0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":1768,"d":"1,768"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":280}]
[{"v":10000,"d":"10,000"},{"v":0.34399303999999997,"d":"34.40%"},{"v":3439.9303999999997,"d":"3,440"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":321.75,"d":"322"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":244.024,"d":"244"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":195},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":36},{"v":603.7,"d":"604"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":13.867200000000002,"d":"14"}},{"v":1145,"d":"1,145"},{"v":41.72,"d":"42"},{"v":350.00000000000006,"d":"350"},{"v":13.25,"d":"13"},25,0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2210,"d":"2,210"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":350.00000000000006,"d":"350"}}]
[{"v":12000,"d":"12,000"},{"v":0.3386748866666667,"d":"33.87%"},{"v":4064.09864,"d":"4,064"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":420.75,"d":"421"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":292.82880000000006,"d":"293"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":234},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":43.199999999999996,"d":"43"}},{"v":724.44,"d":"724"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":16.64064,"d":"17"}},{"v":1374,"d":"1,374"},{"v":41.72,"d":"42"},{"v":420.00000000000006,"d":"420"},{"v":15.9,"d":"16"},30,0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2652,"d":"2,652"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":420.00000000000006,"d":"420"}}]
[{"v":14000,"d":"14,000"},{"v":0.3348762057142858,"d":"33.49%"},{"v":4688.266880000001,"d":"4,688"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":519.75,"d":"520"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":341.6336,"d":"342"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":273},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":50.4,"d":"50"}},{"v":845.1800000000001,"d":"845"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":19.414080000000002,"d":"19"}},{"v":1603,"d":"1,603"},{"v":41.72,"d":"42"},{"v":490.00000000000006,"d":"490"},{"v":18.55,"d":"19"},35,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3094,"d":"3,094"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":490.00000000000006,"d":"490"}}]
[{"v":16000,"d":"16,000"},{"v":0.332027195,"d":"33.20%"},{"v":5312.43512,"d":"5,312"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":618.75,"d":"619"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":390.4384,"d":"390"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":312},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":57.6,"d":"58"}},{"v":965.9200000000001,"d":"966"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":22.187520000000003,"d":"22"}},{"v":1832,"d":"1,832"},{"v":41.72,"d":"42"},560,{"v":21.2,"d":"21"},40,0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3536,"d":"3,536"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":560}]
[{"v":18000,"d":"18,000"},{"v":0.3298112977777778,"d":"32.98%"},{"v":5936.60336,"d":"5,937"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":717.75,"d":"718"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":439.24320000000006,"d":"439"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":351},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":64.8,"d":"65"}},{"v":1086.66,"d":"1,087"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":24.96096,"d":"25"}},{"v":2061,"d":"2,061"},{"v":41.72,"d":"42"},{"v":630.0000000000001,"d":"630"},{"v":23.85,"d":"24"},45,0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3978,"d":"3,978"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":630.0000000000001,"d":"630"}}]
[{"v":20000,"d":"20,000"},{"v":0.32803858,"d":"32.80%"},{"v":6560.771600000001,"d":"6,561"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"v":1207.4,"d":"1,207"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},{"v":2290,"d":"2,290"},{"v":41.72,"d":"42"},{"v":700.0000000000001,"d":"700"},{"v":26.5,"d":"27"},50,0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":22000,"d":"22,000"},{"v":0.3265881745454545,"d":"32.66%"},{"v":7184.93984,"d":"7,185"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":915.75,"d":"916"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":536.8528,"d":"537"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":429},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":79.2,"d":"79"}},{"v":1328.14,"d":"1,328"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":30.50784,"d":"31"}},{"v":2519,"d":"2,519"},{"v":41.72,"d":"42"},{"v":770.0000000000001,"d":"770"},{"v":29.15,"d":"29"},55,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4862,"d":"4,862"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":770.0000000000001,"d":"770"}}]
[{"v":24000,"d":"24,000"},{"v":0.3253795033333334,"d":"32.54%"},{"v":7809.108080000001,"d":"7,809"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1014.75,"d":"1,015"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":585.6576000000001,"d":"586"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":468},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":86.39999999999999,"d":"86"}},{"v":1448.88,"d":"1,449"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":33.28128,"d":"33"}},{"v":2748,"d":"2,748"},{"v":41.72,"d":"42"},{"v":840.0000000000001,"d":"840"},{"v":31.8,"d":"32"},60,0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5304,"d":"5,304"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":840.0000000000001,"d":"840"}}]
[{"v":26000,"d":"26,000"},{"v":0.3243567815384616,"d":"32.44%"},{"v":8433.27632,"d":"8,433"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1113.75,"d":"1,114"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":634.4624,"d":"634"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":507},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":93.6,"d":"94"}},{"v":1569.6200000000001,"d":"1,570"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":36.05472,"d":"36"}},{"v":2977,"d":"2,977"},{"v":41.72,"d":"42"},{"v":910.0000000000001,"d":"910"},{"v":34.45,"d":"34"},65,0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5746,"d":"5,746"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":910.0000000000001,"d":"910"}}]
[{"v":28000,"d":"28,000"},{"v":0.32348016285714287,"d":"32.35%"},{"v":9057.44456,"d":"9,057"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1212.75,"d":"1,213"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":683.2672,"d":"683"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":546},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":100.8,"d":"101"}},{"v":1690.3600000000001,"d":"1,690"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":38.828160000000004,"d":"39"}},{"v":3206,"d":"3,206"},{"v":41.72,"d":"42"},{"v":980.0000000000001,"d":"980"},{"v":37.1,"d":"37"},70,0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6188,"d":"6,188"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":980.0000000000001,"d":"980"}}]
[{"v":30000,"d":"30,000"},{"v":0.3227204266666666,"d":"32.27%"},{"v":9681.612799999999,"d":"9,682"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":1811.1000000000001,"d":"1,811"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},{"v":3435,"d":"3,435"},{"v":41.72,"d":"42"},{"v":1050,"d":"1,050"},{"v":39.75,"d":"40"},75,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":32000,"d":"32,000"},{"v":0.3220556574999999,"d":"32.21%"},{"v":10305.781039999998,"d":"10,306"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1410.75,"d":"1,411"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":780.8768,"d":"781"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":624},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":115.2,"d":"115"}},{"v":1931.8400000000001,"d":"1,932"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":44.375040000000006,"d":"44"}},{"v":3664,"d":"3,664"},{"v":41.72,"d":"42"},{"v":1120,"d":"1,120"},{"v":42.4,"d":"42"},80,0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7072,"d":"7,072"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1120,"d":"1,120"}}]
[{"v":34000,"d":"34,000"},{"v":0.3214690964705882,"d":"32.15%"},{"v":10929.949279999999,"d":"10,930"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1509.75,"d":"1,510"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":829.6816000000001,"d":"830"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":663},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":122.39999999999999,"d":"122"}},{"v":2052.5800000000004,"d":"2,053"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":47.14848,"d":"47"}},{"v":3893,"d":"3,893"},{"v":41.72,"d":"42"},{"v":1190,"d":"1,190"},{"v":45.05,"d":"45"},85,0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7514,"d":"7,514"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1190,"d":"1,190"}}]
[{"v":36000,"d":"36,000"},{"v":0.32094770888888885,"d":"32.09%"},{"v":11554.117519999998,"d":"11,554"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1608.75,"d":"1,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":878.4864000000001,"d":"878"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":702},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":129.6,"d":"130"}},{"v":2173.32,"d":"2,173"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":49.92192,"d":"50"}},{"v":4122,"d":"4,122"},{"v":41.72,"d":"42"},{"v":1260.0000000000002,"d":"1,260"},{"v":47.7,"d":"48"},90,0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7956,"d":"7,956"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1260.0000000000002,"d":"1,260"}}]
[{"v":38000,"d":"38,000"},{"v":0.3204812042105263,"d":"32.05%"},{"v":12178.285759999999,"d":"12,178"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1707.75,"d":"1,708"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":927.2912,"d":"927"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":741},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":136.79999999999998,"d":"137"}},{"v":2294.06,"d":"2,294"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":52.69536,"d":"53"}},{"v":4351,"d":"4,351"},{"v":41.72,"d":"42"},{"v":1330.0000000000002,"d":"1,330"},{"v":50.35,"d":"50"},95,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8398,"d":"8,398"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1330.0000000000002,"d":"1,330"}}]
[{"v":40000,"d":"40,000"},{"v":0.32006134999999997,"d":"32.01%"},{"v":12802.454,"d":"12,802"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":2414.8,"d":"2,415"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},{"v":4580,"d":"4,580"},{"v":41.72,"d":"42"},{"v":1400.0000000000002,"d":"1,400"},53,100,0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":42000,"d":"42,000"},{"v":0.31968148190476187,"d":"31.97%"},{"v":13426.622239999999,"d":"13,427"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1905.75,"d":"1,906"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1024.9008000000001,"d":"1,025"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":819},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":151.2,"d":"151"}},{"v":2535.5400000000004,"d":"2,536"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":58.24224000000001,"d":"58"}},{"v":4809,"d":"4,809"},{"v":41.72,"d":"42"},{"v":1470.0000000000002,"d":"1,470"},{"v":55.65,"d":"56"},105,0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9282,"d":"9,282"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1470.0000000000002,"d":"1,470"}}]
[{"v":44000,"d":"44,000"},{"v":0.31933614727272724,"d":"31.93%"},{"v":14050.79048,"d":"14,051"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2004.75,"d":"2,005"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1073.7056,"d":"1,074"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":858},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":158.4,"d":"158"}},{"v":2656.28,"d":"2,656"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":61.01568,"d":"61"}},{"v":5038,"d":"5,038"},{"v":41.72,"d":"42"},{"v":1540.0000000000002,"d":"1,540"},{"v":58.3,"d":"58"},110,0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9724,"d":"9,724"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1540.0000000000002,"d":"1,540"}}]
[{"v":46000,"d":"46,000"},{"v":0.3190208417391304,"d":"31.90%"},{"v":14674.95872,"d":"14,675"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2103.75,"d":"2,104"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1122.5104000000001,"d":"1,123"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":897},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":165.6,"d":"166"}},{"v":2777.02,"d":"2,777"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":63.78912,"d":"64"}},{"$f":"+$A76*L$11","v":{"v":5267,"d":"5,267"}},{"v":41.72,"d":"42"},{"v":1610.0000000000002,"d":"1,610"},{"v":60.95,"d":"61"},115,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10166,"d":"10,166"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1610.0000000000002,"d":"1,610"}}]
[{"v":48000,"d":"48,000"},{"v":0.31873181166666664,"d":"31.87%"},{"v":15299.12696,"d":"15,299"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2202.75,"d":"2,203"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1171.3152000000002,"d":"1,171"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":936},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":172.79999999999998,"d":"173"}},{"v":2897.76,"d":"2,898"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":66.56256,"d":"67"}},{"v":5496,"d":"5,496"},{"v":41.72,"d":"42"},{"v":1680.0000000000002,"d":"1,680"},{"v":63.6,"d":"64"},120,0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10608,"d":"10,608"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1680.0000000000002,"d":"1,680"}}]
[{"v":50000,"d":"50,000"},{"v":0.31846590399999997,"d":"31.85%"},{"v":15923.295199999999,"d":"15,923"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":3018.5,"d":"3,019"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},{"v":5725,"d":"5,725"},{"v":41.72,"d":"42"},{"v":1750.0000000000002,"d":"1,750"},{"v":66.25,"d":"66"},125,0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":52000,"d":"52,000"},{"v":0.3182204507692308,"d":"31.82%"},{"v":16547.46344,"d":"16,547"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2400.75,"d":"2,401"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1268.9248,"d":"1,269"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":187.2,"d":"187"}},{"v":3139.2400000000002,"d":"3,139"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.10944,"d":"72"}},{"v":5954,"d":"5,954"},{"v":41.72,"d":"42"},{"v":1820.0000000000002,"d":"1,820"},{"v":68.9,"d":"69"},130,0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11492,"d":"11,492"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1820.0000000000002,"d":"1,820"}}]
[{"v":54000,"d":"54,000"},{"v":0.3171345762962963,"d":"31.71%"},{"v":17125.26712,"d":"17,125"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2499.75,"d":"2,500"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":194.4,"d":"194"}},{"v":3259.9800000000005,"d":"3,260"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":74.88288,"d":"75"}},{"v":6183,"d":"6,183"},{"v":41.72,"d":"42"},{"v":1890.0000000000002,"d":"1,890"},{"v":71.55,"d":"72"},135,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11934,"d":"11,934"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1890.0000000000002,"d":"1,890"}}]
[{"v":56000,"d":"56,000"},{"v":0.31608268857142857,"d":"31.61%"},{"v":17700.63056,"d":"17,701"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2598.75,"d":"2,599"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":201.6,"d":"202"}},{"v":3380.7200000000003,"d":"3,381"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":77.65632000000001,"d":"78"}},{"v":6412,"d":"6,412"},{"v":41.72,"d":"42"},{"v":1960.0000000000002,"d":"1,960"},{"v":74.2,"d":"74"},140,0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12376,"d":"12,376"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1960.0000000000002,"d":"1,960"}}]
[{"v":58000,"d":"58,000"},{"v":0.31421746551724133,"d":"31.42%"},{"v":18224.612999999998,"d":"18,225"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":208.79999999999998,"d":"209"}},{"v":3539.1789999999996,"d":"3,539"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":80.42976,"d":"80"}},{"v":6641,"d":"6,641"},{"v":41.72,"d":"42"},{"v":2030.0000000000002,"d":"2,030"},{"v":76.85,"d":"77"},145,0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12955.699999999999,"d":"12,956"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2057,"d":"2,057"}}]
[{"v":60000,"d":"60,000"},{"v":0.3123814406666666,"d":"31.24%"},{"v":18742.88644,"d":"18,743"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":3701.8289999999997,"d":"3,702"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},{"v":6870,"d":"6,870"},{"v":41.72,"d":"42"},{"v":2100,"d":"2,100"},{"v":79.5,"d":"80"},150,0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13550.699999999999,"d":"13,551"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2157,"d":"2,157"}}]
[{"v":62000,"d":"62,000"},{"v":0.3106638690322581,"d":"31.07%"},{"v":19261.159880000003,"d":"19,261"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":223.2,"d":"223"}},{"v":3864.479,"d":"3,864"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":85.97664,"d":"86"}},{"v":7099,"d":"7,099"},{"v":41.72,"d":"42"},{"v":2170,"d":"2,170"},{"v":82.15,"d":"82"},155,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14145.699999999999,"d":"14,146"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2257,"d":"2,257"}}]
[{"v":64000,"d":"64,000"},{"v":0.309053645625,"d":"30.91%"},{"v":19779.43332,"d":"19,779"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":230.4,"d":"230"}},{"v":4027.129,"d":"4,027"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":88.75008000000001,"d":"89"}},{"v":7328,"d":"7,328"},{"v":41.72,"d":"42"},{"v":2240,"d":"2,240"},{"v":84.8,"d":"85"},160,0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14740.699999999999,"d":"14,741"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2357,"d":"2,357"}}]
[{"v":66000,"d":"66,000"},{"v":0.30754101151515156,"d":"30.75%"},{"v":20297.706760000005,"d":"20,298"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":237.6,"d":"238"}},{"v":4189.779,"d":"4,190"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":91.52352,"d":"92"}},{"v":7557,"d":"7,557"},{"v":41.72,"d":"42"},{"v":2310,"d":"2,310"},{"v":87.45,"d":"87"},165,0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15335.699999999999,"d":"15,336"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2457,"d":"2,457"}}]
[{"v":68000,"d":"68,000"},{"v":0.3061173558823529,"d":"30.61%"},{"v":20815.980199999998,"d":"20,816"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":244.79999999999998,"d":"245"}},{"v":4352.429,"d":"4,352"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":94.29696,"d":"94"}},{"v":7786,"d":"7,786"},{"v":41.72,"d":"42"},{"v":2380,"d":"2,380"},{"v":90.1,"d":"90"},170,0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15930.699999999999,"d":"15,931"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2557,"d":"2,557"}}]
[{"v":70000,"d":"70,000"},{"v":0.30477505200000005,"d":"30.48%"},{"v":21334.253640000003,"d":"21,334"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":4515.079000000001,"d":"4,515"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"v":8015,"d":"8,015"},{"v":41.72,"d":"42"},{"v":2450.0000000000005,"d":"2,450"},{"v":92.75,"d":"93"},175,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16525.7,"d":"16,526"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2657,"d":"2,657"}}]
[{"v":72000,"d":"72,000"},{"v":0.3035073205555556,"d":"30.35%"},{"v":21852.527080000003,"d":"21,853"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":259.2,"d":"259"}},{"v":4677.729000000001,"d":"4,678"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":99.84384,"d":"100"}},{"v":8244,"d":"8,244"},{"v":41.72,"d":"42"},{"v":2520.0000000000005,"d":"2,520"},{"v":95.4,"d":"95"},180,0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17120.7,"d":"17,121"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2757,"d":"2,757"}}]
[{"v":74000,"d":"74,000"},{"v":0.30230811513513517,"d":"30.23%"},{"v":22370.80052,"d":"22,371"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":266.4,"d":"266"}},{"v":4840.379000000001,"d":"4,840"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":102.61728000000002,"d":"103"}},{"v":8473,"d":"8,473"},{"v":41.72,"d":"42"},{"v":2590.0000000000005,"d":"2,590"},{"v":98.05,"d":"98"},185,0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17715.7,"d":"17,716"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2857,"d":"2,857"}}]
[{"v":76000,"d":"76,000"},{"v":0.3011720257894737,"d":"30.12%"},{"v":22889.07396,"d":"22,889"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":273.59999999999997,"d":"274"}},{"v":5003.029,"d":"5,003"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":105.39072,"d":"105"}},{"v":8702,"d":"8,702"},{"v":41.72,"d":"42"},{"v":2660.0000000000005,"d":"2,660"},{"v":100.7,"d":"101"},190,0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18310.7,"d":"18,311"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2957,"d":"2,957"}}]
[{"v":78000,"d":"78,000"},{"v":0.30009419743589744,"d":"30.01%"},{"v":23407.3474,"d":"23,407"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":1521,"d":"1,521"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":280.8,"d":"281"}},{"v":5165.679000000001,"d":"5,166"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":275.3352,"d":"275"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":175.28400000000002,"d":"175"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":108.16416000000001,"d":"108"}},{"v":8931,"d":"8,931"},{"v":41.72,"d":"42"},{"v":2730.0000000000005,"d":"2,730"},{"v":103.35,"d":"103"},195,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18905.7,"d":"18,906"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3057,"d":"3,057"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"$f":"+A17","v":{"v":6000,"d":"6,000"}},{"$f":"+C95/A95","v":{"v":0.37286480333333333,"d":"37.29%"}},{"$f":"SUM(D95:Q95)","v":{"v":2237.18882,"d":"2,237"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":123.75,"d":"124"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":146.41440000000003,"d":"146"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":117},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":389.76000000000005,"d":"390"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":8.32032,"d":"8"}},{"$f":"+$A95*L$12","v":687},{"$f":"2086*$M$12","v":{"v":41.72,"d":"42"}},{"v":210.00000000000003,"d":"210"},{"v":7.95,"d":"8"},15,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":1428.0000000000002,"d":"1,428"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":210.00000000000003,"d":"210"}}]
[{"$f":"+A18","v":{"v":8000,"d":"8,000"}},{"v":0.35881713249999997,"d":"35.88%"},{"v":2870.5370599999997,"d":"2,871"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":222.75,"d":"223"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":195.2192,"d":"195"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":156},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":28.8,"d":"29"}},{"v":519.6800000000001,"d":"520"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":11.093760000000001,"d":"11"}},916,{"v":41.72,"d":"42"},280,{"v":10.6,"d":"11"},20,0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":1904,"d":"1,904"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":280}]
[{"v":10000,"d":"10,000"},{"v":0.35038853000000003,"d":"35.04%"},{"v":3503.8853000000004,"d":"3,504"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":321.75,"d":"322"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":244.024,"d":"244"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":195},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":36},{"v":649.6000000000001,"d":"650"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":13.867200000000002,"d":"14"}},{"v":1145,"d":"1,145"},{"v":41.72,"d":"42"},{"v":350.00000000000006,"d":"350"},{"v":13.25,"d":"13"},25,0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2380.0000000000005,"d":"2,380"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":350.00000000000006,"d":"350"}}]
[{"v":12000,"d":"12,000"},{"v":0.34476946166666667,"d":"34.48%"},{"v":4137.23354,"d":"4,137"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":420.75,"d":"421"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":292.82880000000006,"d":"293"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":234},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":43.199999999999996,"d":"43"}},{"v":779.5200000000001,"d":"780"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":16.64064,"d":"17"}},{"v":1374,"d":"1,374"},{"v":41.72,"d":"42"},{"v":420.00000000000006,"d":"420"},{"v":15.9,"d":"16"},30,0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2856.0000000000005,"d":"2,856"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":420.00000000000006,"d":"420"}}]
[{"v":14000,"d":"14,000"},{"v":0.34075584142857146,"d":"34.08%"},{"v":4770.58178,"d":"4,771"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":519.75,"d":"520"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":341.6336,"d":"342"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":273},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":50.4,"d":"50"}},{"v":909.4400000000002,"d":"909"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":19.414080000000002,"d":"19"}},{"v":1603,"d":"1,603"},{"v":41.72,"d":"42"},{"v":490.00000000000006,"d":"490"},{"v":18.55,"d":"19"},35,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3332.0000000000005,"d":"3,332"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":490.00000000000006,"d":"490"}}]
[{"v":16000,"d":"16,000"},{"v":0.33774562625,"d":"33.77%"},{"v":5403.93002,"d":"5,404"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":618.75,"d":"619"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":390.4384,"d":"390"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":312},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":57.6,"d":"58"}},{"v":1039.3600000000001,"d":"1,039"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":22.187520000000003,"d":"22"}},{"v":1832,"d":"1,832"},{"v":41.72,"d":"42"},560,{"v":21.2,"d":"21"},40,0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3808,"d":"3,808"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":560}]
[{"v":18000,"d":"18,000"},{"v":0.33540434777777783,"d":"33.54%"},{"v":6037.278260000001,"d":"6,037"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":717.75,"d":"718"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":439.24320000000006,"d":"439"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":351},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":64.8,"d":"65"}},{"v":1169.2800000000002,"d":"1,169"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":24.96096,"d":"25"}},{"v":2061,"d":"2,061"},{"v":41.72,"d":"42"},{"v":630.0000000000001,"d":"630"},{"v":23.85,"d":"24"},45,0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4284.000000000001,"d":"4,284"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":630.0000000000001,"d":"630"}}]
[{"v":20000,"d":"20,000"},{"v":0.33353132500000005,"d":"33.35%"},{"v":6670.626500000001,"d":"6,671"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"v":1299.2000000000003,"d":"1,299"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},{"v":2290,"d":"2,290"},{"v":41.72,"d":"42"},{"v":700.0000000000001,"d":"700"},{"v":26.5,"d":"27"},50,0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":22000,"d":"22,000"},{"v":0.33199885181818184,"d":"33.20%"},{"v":7303.974740000001,"d":"7,304"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":915.75,"d":"916"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":536.8528,"d":"537"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":429},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":79.2,"d":"79"}},{"v":1429.1200000000003,"d":"1,429"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":30.50784,"d":"31"}},{"v":2519,"d":"2,519"},{"v":41.72,"d":"42"},{"v":770.0000000000001,"d":"770"},{"v":29.15,"d":"29"},55,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5236.000000000001,"d":"5,236"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":770.0000000000001,"d":"770"}}]
[{"v":24000,"d":"24,000"},{"v":0.33072179083333336,"d":"33.07%"},{"v":7937.322980000001,"d":"7,937"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1014.75,"d":"1,015"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":585.6576000000001,"d":"586"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":468},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":86.39999999999999,"d":"86"}},{"v":1559.0400000000002,"d":"1,559"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":33.28128,"d":"33"}},{"v":2748,"d":"2,748"},{"v":41.72,"d":"42"},{"v":840.0000000000001,"d":"840"},{"v":31.8,"d":"32"},60,0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5712.000000000001,"d":"5,712"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":840.0000000000001,"d":"840"}}]
[{"v":26000,"d":"26,000"},{"v":0.32964120076923087,"d":"32.96%"},{"v":8570.671220000002,"d":"8,571"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1113.75,"d":"1,114"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":634.4624,"d":"634"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":507},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":93.6,"d":"94"}},{"v":1688.9600000000005,"d":"1,689"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":36.05472,"d":"36"}},{"v":2977,"d":"2,977"},{"v":41.72,"d":"42"},{"v":910.0000000000001,"d":"910"},{"v":34.45,"d":"34"},65,0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6188.000000000001,"d":"6,188"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":910.0000000000001,"d":"910"}}]
[{"v":28000,"d":"28,000"},{"v":0.3287149807142858,"d":"32.87%"},{"v":9204.019460000001,"d":"9,204"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1212.75,"d":"1,213"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":683.2672,"d":"683"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":546},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":100.8,"d":"101"}},{"v":1818.8800000000003,"d":"1,819"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":38.828160000000004,"d":"39"}},{"v":3206,"d":"3,206"},{"v":41.72,"d":"42"},{"v":980.0000000000001,"d":"980"},{"v":37.1,"d":"37"},70,0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6664.000000000001,"d":"6,664"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":980.0000000000001,"d":"980"}}]
[{"v":30000,"d":"30,000"},{"v":0.3279122566666667,"d":"32.79%"},{"v":9837.3677,"d":"9,837"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":1948.8000000000002,"d":"1,949"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},{"v":3435,"d":"3,435"},{"v":41.72,"d":"42"},{"v":1050,"d":"1,050"},{"v":39.75,"d":"40"},75,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":32000,"d":"32,000"},{"v":0.32720987312499994,"d":"32.72%"},{"v":10470.715939999998,"d":"10,471"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1410.75,"d":"1,411"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":780.8768,"d":"781"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":624},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":115.2,"d":"115"}},{"v":2078.7200000000003,"d":"2,079"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":44.375040000000006,"d":"44"}},{"v":3664,"d":"3,664"},{"v":41.72,"d":"42"},{"v":1120,"d":"1,120"},{"v":42.4,"d":"42"},80,0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7616,"d":"7,616"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1120,"d":"1,120"}}]
[{"v":34000,"d":"34,000"},{"v":0.32659012294117645,"d":"32.66%"},{"v":11104.06418,"d":"11,104"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1509.75,"d":"1,510"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":829.6816000000001,"d":"830"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":663},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":122.39999999999999,"d":"122"}},{"v":2208.6400000000003,"d":"2,209"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":47.14848,"d":"47"}},{"v":3893,"d":"3,893"},{"v":41.72,"d":"42"},{"v":1190,"d":"1,190"},{"v":45.05,"d":"45"},85,0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8092,"d":"8,092"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1190,"d":"1,190"}}]
[{"v":36000,"d":"36,000"},{"v":0.3260392338888889,"d":"32.60%"},{"v":11737.41242,"d":"11,737"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1608.75,"d":"1,609"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":878.4864000000001,"d":"878"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":702},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":129.6,"d":"130"}},{"v":2338.5600000000004,"d":"2,339"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":49.92192,"d":"50"}},{"v":4122,"d":"4,122"},{"v":41.72,"d":"42"},{"v":1260.0000000000002,"d":"1,260"},{"v":47.7,"d":"48"},90,0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8568.000000000002,"d":"8,568"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1260.0000000000002,"d":"1,260"}}]
[{"v":38000,"d":"38,000"},{"v":0.3255463331578947,"d":"32.55%"},{"v":12370.76066,"d":"12,371"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1707.75,"d":"1,708"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":927.2912,"d":"927"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":741},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":136.79999999999998,"d":"137"}},{"v":2468.4800000000005,"d":"2,468"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":52.69536,"d":"53"}},{"v":4351,"d":"4,351"},{"v":41.72,"d":"42"},{"v":1330.0000000000002,"d":"1,330"},{"v":50.35,"d":"50"},95,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9044.000000000002,"d":"9,044"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1330.0000000000002,"d":"1,330"}}]
[{"v":40000,"d":"40,000"},{"v":0.32510272250000005,"d":"32.51%"},{"v":13004.108900000001,"d":"13,004"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":2598.4000000000005,"d":"2,598"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},{"v":4580,"d":"4,580"},{"v":41.72,"d":"42"},{"v":1400.0000000000002,"d":"1,400"},53,100,0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":42000,"d":"42,000"},{"v":0.32470136047619047,"d":"32.47%"},{"v":13637.457139999999,"d":"13,637"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1905.75,"d":"1,906"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1024.9008000000001,"d":"1,025"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":819},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":151.2,"d":"151"}},{"v":2728.3200000000006,"d":"2,728"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":58.24224000000001,"d":"58"}},{"v":4809,"d":"4,809"},{"v":41.72,"d":"42"},{"v":1470.0000000000002,"d":"1,470"},{"v":55.65,"d":"56"},105,0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9996.000000000002,"d":"9,996"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1470.0000000000002,"d":"1,470"}}]
[{"v":44000,"d":"44,000"},{"v":0.3243364859090909,"d":"32.43%"},{"v":14270.80538,"d":"14,271"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2004.75,"d":"2,005"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1073.7056,"d":"1,074"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":858},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":158.4,"d":"158"}},{"v":2858.2400000000007,"d":"2,858"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":61.01568,"d":"61"}},{"v":5038,"d":"5,038"},{"v":41.72,"d":"42"},{"v":1540.0000000000002,"d":"1,540"},{"v":58.3,"d":"58"},110,0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10472.000000000002,"d":"10,472"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1540.0000000000002,"d":"1,540"}}]
[{"v":46000,"d":"46,000"},{"v":0.32400333956521743,"d":"32.40%"},{"v":14904.153620000003,"d":"14,904"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2103.75,"d":"2,104"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1122.5104000000001,"d":"1,123"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":897},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":165.6,"d":"166"}},{"v":2988.1600000000003,"d":"2,988"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":63.78912,"d":"64"}},{"$f":"+$A115*L$12","v":{"v":5267,"d":"5,267"}},{"v":41.72,"d":"42"},{"v":1610.0000000000002,"d":"1,610"},{"v":60.95,"d":"61"},115,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10948.000000000002,"d":"10,948"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1610.0000000000002,"d":"1,610"}}]
[{"v":48000,"d":"48,000"},{"v":0.3236979554166667,"d":"32.37%"},{"v":15537.50186,"d":"15,538"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2202.75,"d":"2,203"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1171.3152000000002,"d":"1,171"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":936},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":172.79999999999998,"d":"173"}},{"v":3118.0800000000004,"d":"3,118"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":66.56256,"d":"67"}},{"v":5496,"d":"5,496"},{"v":41.72,"d":"42"},{"v":1680.0000000000002,"d":"1,680"},{"v":63.6,"d":"64"},120,0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11424.000000000002,"d":"11,424"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1680.0000000000002,"d":"1,680"}}]
[{"v":50000,"d":"50,000"},{"v":0.323417002,"d":"32.34%"},{"v":16170.8501,"d":"16,171"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":3248.000000000001,"d":"3,248"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},{"v":5725,"d":"5,725"},{"v":41.72,"d":"42"},{"v":1750.0000000000002,"d":"1,750"},{"v":66.25,"d":"66"},125,0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":52000,"d":"52,000"},{"v":0.3231576603846154,"d":"32.32%"},{"v":16804.198340000003,"d":"16,804"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2400.75,"d":"2,401"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1268.9248,"d":"1,269"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":187.2,"d":"187"}},{"v":3377.920000000001,"d":"3,378"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.10944,"d":"72"}},{"v":5954,"d":"5,954"},{"v":41.72,"d":"42"},{"v":1820.0000000000002,"d":"1,820"},{"v":68.9,"d":"69"},130,0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12376.000000000002,"d":"12,376"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1820.0000000000002,"d":"1,820"}}]
[{"v":54000,"d":"54,000"},{"v":0.32264639148148144,"d":"32.26%"},{"v":17422.90514,"d":"17,423"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2499.75,"d":"2,500"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":194.4,"d":"194"}},{"v":3507.840000000001,"d":"3,508"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":74.88288,"d":"75"}},{"v":6183,"d":"6,183"},{"v":41.72,"d":"42"},{"v":1890.0000000000002,"d":"1,890"},{"v":71.55,"d":"72"},135,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12852.000000000002,"d":"12,852"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1890.0000000000002,"d":"1,890"}}]
[{"v":56000,"d":"56,000"},{"v":0.32156158178571437,"d":"32.16%"},{"v":18007.448580000004,"d":"18,007"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2598.75,"d":"2,599"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":201.6,"d":"202"}},{"v":3637.7600000000007,"d":"3,638"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":77.65632000000001,"d":"78"}},{"v":6412,"d":"6,412"},{"v":41.72,"d":"42"},{"v":1960.0000000000002,"d":"1,960"},{"v":74.2,"d":"74"},140,0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13328.000000000002,"d":"13,328"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1960.0000000000002,"d":"1,960"}}]
[{"v":58000,"d":"58,000"},{"v":0.3203648624137931,"d":"32.04%"},{"v":18581.16202,"d":"18,581"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":208.79999999999998,"d":"209"}},{"v":3781.600000000001,"d":"3,782"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":80.42976,"d":"80"}},{"v":6641,"d":"6,641"},{"v":41.72,"d":"42"},{"v":2030.0000000000002,"d":"2,030"},{"v":76.85,"d":"77"},145,0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13855.000000000002,"d":"13,855"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2037.5000000000002,"d":"2,038"}}]
[{"v":60000,"d":"60,000"},{"v":0.31870642433333335,"d":"31.87%"},{"v":19122.38546,"d":"19,122"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":3967.2000000000003,"d":"3,967"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},{"v":6870,"d":"6,870"},{"v":41.72,"d":"42"},{"v":2100,"d":"2,100"},{"v":79.5,"d":"80"},150,0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14535,"d":"14,535"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2137.5,"d":"2,138"}}]
[{"v":62000,"d":"62,000"},{"v":0.31715498225806454,"d":"31.72%"},{"v":19663.608900000003,"d":"19,664"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":223.2,"d":"223"}},{"v":4152.8,"d":"4,153"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":85.97664,"d":"86"}},{"v":7099,"d":"7,099"},{"v":41.72,"d":"42"},{"v":2170,"d":"2,170"},{"v":82.15,"d":"82"},155,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15215,"d":"15,215"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2237.5,"d":"2,238"}}]
[{"v":64000,"d":"64,000"},{"v":0.3157005053125,"d":"31.57%"},{"v":20204.83234,"d":"20,205"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":230.4,"d":"230"}},{"v":4338.400000000001,"d":"4,338"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":88.75008000000001,"d":"89"}},{"v":7328,"d":"7,328"},{"v":41.72,"d":"42"},{"v":2240,"d":"2,240"},{"v":84.8,"d":"85"},160,0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15895,"d":"15,895"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2337.5,"d":"2,338"}}]
[{"v":66000,"d":"66,000"},{"v":0.31433417848484857,"d":"31.43%"},{"v":20746.055780000006,"d":"20,746"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":237.6,"d":"238"}},{"v":4524,"d":"4,524"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":91.52352,"d":"92"}},{"v":7557,"d":"7,557"},{"v":41.72,"d":"42"},{"v":2310,"d":"2,310"},{"v":87.45,"d":"87"},165,0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16575,"d":"16,575"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2437.5,"d":"2,438"}}]
[{"v":68000,"d":"68,000"},{"v":0.3130482238235294,"d":"31.30%"},{"v":21287.27922,"d":"21,287"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":244.79999999999998,"d":"245"}},{"v":4709.6,"d":"4,710"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":94.29696,"d":"94"}},{"v":7786,"d":"7,786"},{"v":41.72,"d":"42"},{"v":2380,"d":"2,380"},{"v":90.1,"d":"90"},170,0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17255,"d":"17,255"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2537.5,"d":"2,538"}}]
[{"v":70000,"d":"70,000"},{"v":0.3118357522857143,"d":"31.18%"},{"v":21828.502660000002,"d":"21,829"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":4895.200000000001,"d":"4,895"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"v":8015,"d":"8,015"},{"v":41.72,"d":"42"},{"v":2450.0000000000005,"d":"2,450"},{"v":92.75,"d":"93"},175,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17935,"d":"17,935"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2637.5,"d":"2,638"}}]
[{"v":72000,"d":"72,000"},{"v":0.31069064027777776,"d":"31.07%"},{"v":22369.7261,"d":"22,370"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":259.2,"d":"259"}},{"v":5080.8,"d":"5,081"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":99.84384,"d":"100"}},{"v":8244,"d":"8,244"},{"v":41.72,"d":"42"},{"v":2520.0000000000005,"d":"2,520"},{"v":95.4,"d":"95"},180,0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18615,"d":"18,615"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2737.5,"d":"2,738"}}]
[{"v":74000,"d":"74,000"},{"v":0.30960742621621623,"d":"30.96%"},{"v":22910.94954,"d":"22,911"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":266.4,"d":"266"}},{"v":5266.400000000001,"d":"5,266"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":102.61728000000002,"d":"103"}},{"v":8473,"d":"8,473"},{"v":41.72,"d":"42"},{"v":2590.0000000000005,"d":"2,590"},{"v":98.05,"d":"98"},185,0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19295,"d":"19,295"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2837.5,"d":"2,838"}}]
[{"v":76000,"d":"76,000"},{"v":0.30858122342105265,"d":"30.86%"},{"v":23452.172980000003,"d":"23,452"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":273.59999999999997,"d":"274"}},{"v":5452,"d":"5,452"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":105.39072,"d":"105"}},{"v":8702,"d":"8,702"},{"v":41.72,"d":"42"},{"v":2660.0000000000005,"d":"2,660"},{"v":100.7,"d":"101"},190,0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19975,"d":"19,975"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2937.5,"d":"2,938"}}]
[{"v":78000,"d":"78,000"},{"v":0.3076076464102564,"d":"30.76%"},{"v":23993.39642,"d":"23,993"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":1521,"d":"1,521"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":280.8,"d":"281"}},{"v":5637.6,"d":"5,638"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":286.40790000000004,"d":"286"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":182.26620000000003,"d":"182"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":108.16416000000001,"d":"108"}},{"v":8931,"d":"8,931"},{"v":41.72,"d":"42"},{"v":2730.0000000000005,"d":"2,730"},{"v":103.35,"d":"103"},195,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20655,"d":"20,655"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3037.5,"d":"3,038"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"$f":"+A17","v":{"v":6000,"d":"6,000"}},{"$f":"+C134/A134","v":{"v":0.39010756999999996,"d":"39.01%"}},{"$f":"SUM(D134:Q134)","v":{"v":2340.64542,"d":"2,341"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":148.75,"d":"149"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":146.41440000000003,"d":"146"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":117},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":21.599999999999998,"d":"22"}},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":444.84000000000003,"d":"445"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":8.32032,"d":"8"}},{"$f":"+$A134*L$13","v":687},{"$f":"2086*$M$13","v":{"v":41.72,"d":"42"}},{"v":210.00000000000003,"d":"210"},{"v":7.95,"d":"8"},15,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":1632,"d":"1,632"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":210.00000000000003,"d":"210"}}]
[{"$f":"+A18","v":{"v":8000,"d":"8,000"}},{"v":0.37654420749999995,"d":"37.65%"},{"v":3012.3536599999998,"d":"3,012"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":267.75,"d":"268"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":195.2192,"d":"195"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":156},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":28.8,"d":"29"}},{"v":593.12,"d":"593"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":11.093760000000001,"d":"11"}},916,{"v":41.72,"d":"42"},280,{"v":10.6,"d":"11"},20,0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2176,"d":"2,176"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":280}]
[{"v":10000,"d":"10,000"},{"v":0.36840619,"d":"36.84%"},{"v":3684.0619,"d":"3,684"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":386.75,"d":"387"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":244.024,"d":"244"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":195},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":36},{"v":741.4000000000001,"d":"741"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":13.867200000000002,"d":"14"}},{"v":1145,"d":"1,145"},{"v":41.72,"d":"42"},{"v":350.00000000000006,"d":"350"},{"v":13.25,"d":"13"},25,0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2720,"d":"2,720"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":350.00000000000006,"d":"350"}}]
[{"v":12000,"d":"12,000"},{"v":0.362980845,"d":"36.30%"},{"v":4355.77014,"d":"4,356"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":505.75,"d":"506"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":292.82880000000006,"d":"293"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":234},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":43.199999999999996,"d":"43"}},{"v":889.6800000000001,"d":"890"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":16.64064,"d":"17"}},{"v":1374,"d":"1,374"},{"v":41.72,"d":"42"},{"v":420.00000000000006,"d":"420"},{"v":15.9,"d":"16"},30,0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3264,"d":"3,264"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":420.00000000000006,"d":"420"}}]
[{"v":14000,"d":"14,000"},{"v":0.3591055985714286,"d":"35.91%"},{"v":5027.4783800000005,"d":"5,027"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":624.75,"d":"625"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":341.6336,"d":"342"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":273},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":50.4,"d":"50"}},{"v":1037.96,"d":"1,038"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":19.414080000000002,"d":"19"}},{"v":1603,"d":"1,603"},{"v":41.72,"d":"42"},{"v":490.00000000000006,"d":"490"},{"v":18.55,"d":"19"},35,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3808,"d":"3,808"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":490.00000000000006,"d":"490"}}]
[{"v":16000,"d":"16,000"},{"v":0.35619916375000005,"d":"35.62%"},{"v":5699.18662,"d":"5,699"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":743.75,"d":"744"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":390.4384,"d":"390"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":312},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":57.6,"d":"58"}},{"v":1186.24,"d":"1,186"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":22.187520000000003,"d":"22"}},{"v":1832,"d":"1,832"},{"v":41.72,"d":"42"},560,{"v":21.2,"d":"21"},40,0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4352,"d":"4,352"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":560}]
[{"v":18000,"d":"18,000"},{"v":0.3539386033333334,"d":"35.39%"},{"v":6370.894860000001,"d":"6,371"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":862.75,"d":"863"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":439.24320000000006,"d":"439"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":351},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":64.8,"d":"65"}},{"v":1334.52,"d":"1,335"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":24.96096,"d":"25"}},{"v":2061,"d":"2,061"},{"v":41.72,"d":"42"},{"v":630.0000000000001,"d":"630"},{"v":23.85,"d":"24"},45,0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4896,"d":"4,896"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":630.0000000000001,"d":"630"}}]
[{"v":20000,"d":"20,000"},{"v":0.352130155,"d":"35.21%"},{"v":7042.6031,"d":"7,043"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"v":1482.8000000000002,"d":"1,483"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},{"v":2290,"d":"2,290"},{"v":41.72,"d":"42"},{"v":700.0000000000001,"d":"700"},{"v":26.5,"d":"27"},50,0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5440,"d":"5,440"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":22000,"d":"22,000"},{"v":0.35065051545454545,"d":"35.07%"},{"v":7714.31134,"d":"7,714"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1100.75,"d":"1,101"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":536.8528,"d":"537"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":429},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":79.2,"d":"79"}},{"v":1631.0800000000002,"d":"1,631"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":30.50784,"d":"31"}},{"v":2519,"d":"2,519"},{"v":41.72,"d":"42"},{"v":770.0000000000001,"d":"770"},{"v":29.15,"d":"29"},55,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5984,"d":"5,984"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":770.0000000000001,"d":"770"}}]
[{"v":24000,"d":"24,000"},{"v":0.3494174825,"d":"34.94%"},{"v":8386.01958,"d":"8,386"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1219.75,"d":"1,220"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":585.6576000000001,"d":"586"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":468},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":86.39999999999999,"d":"86"}},{"v":1779.3600000000001,"d":"1,779"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":33.28128,"d":"33"}},{"v":2748,"d":"2,748"},{"v":41.72,"d":"42"},{"v":840.0000000000001,"d":"840"},{"v":31.8,"d":"32"},60,0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6528,"d":"6,528"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":840.0000000000001,"d":"840"}}]
[{"v":26000,"d":"26,000"},{"v":0.348374146923077,"d":"34.84%"},{"v":9057.727820000002,"d":"9,058"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1338.75,"d":"1,339"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":634.4624,"d":"634"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":507},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":93.6,"d":"94"}},{"v":1927.64,"d":"1,928"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":36.05472,"d":"36"}},{"v":2977,"d":"2,977"},{"v":41.72,"d":"42"},{"v":910.0000000000001,"d":"910"},{"v":34.45,"d":"34"},65,0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7072,"d":"7,072"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":910.0000000000001,"d":"910"}}]
[{"v":28000,"d":"28,000"},{"v":0.3474798592857143,"d":"34.75%"},{"v":9729.43606,"d":"9,729"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1457.75,"d":"1,458"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":683.2672,"d":"683"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":546},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":100.8,"d":"101"}},{"v":2075.92,"d":"2,076"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":38.828160000000004,"d":"39"}},{"v":3206,"d":"3,206"},{"v":41.72,"d":"42"},{"v":980.0000000000001,"d":"980"},{"v":37.1,"d":"37"},70,0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7616,"d":"7,616"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":980.0000000000001,"d":"980"}}]
[{"v":30000,"d":"30,000"},{"v":0.34670481,"d":"34.67%"},{"v":10401.1443,"d":"10,401"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":2224.2000000000003,"d":"2,224"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},{"v":3435,"d":"3,435"},{"v":41.72,"d":"42"},{"v":1050,"d":"1,050"},{"v":39.75,"d":"40"},75,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8160,"d":"8,160"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":32000,"d":"32,000"},{"v":0.346026641875,"d":"34.60%"},{"v":11072.85254,"d":"11,073"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1695.75,"d":"1,696"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":780.8768,"d":"781"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":624},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":115.2,"d":"115"}},{"v":2372.48,"d":"2,372"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":44.375040000000006,"d":"44"}},{"v":3664,"d":"3,664"},{"v":41.72,"d":"42"},{"v":1120,"d":"1,120"},{"v":42.4,"d":"42"},80,0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8704,"d":"8,704"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1120,"d":"1,120"}}]
[{"v":34000,"d":"34,000"},{"v":0.34542825823529405,"d":"34.54%"},{"v":11744.560779999998,"d":"11,745"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1814.75,"d":"1,815"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":829.6816000000001,"d":"830"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":663},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":122.39999999999999,"d":"122"}},{"v":2520.76,"d":"2,521"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":47.14848,"d":"47"}},{"v":3893,"d":"3,893"},{"v":41.72,"d":"42"},{"v":1190,"d":"1,190"},{"v":45.05,"d":"45"},85,0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9248,"d":"9,248"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1190,"d":"1,190"}}]
[{"v":36000,"d":"36,000"},{"v":0.34489636166666665,"d":"34.49%"},{"v":12416.26902,"d":"12,416"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1933.75,"d":"1,934"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":878.4864000000001,"d":"878"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":702},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":129.6,"d":"130"}},{"v":2669.04,"d":"2,669"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":49.92192,"d":"50"}},{"v":4122,"d":"4,122"},{"v":41.72,"d":"42"},{"v":1260.0000000000002,"d":"1,260"},{"v":47.7,"d":"48"},90,0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9792,"d":"9,792"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1260.0000000000002,"d":"1,260"}}]
[{"v":38000,"d":"38,000"},{"v":0.3444204542105263,"d":"34.44%"},{"v":13087.97726,"d":"13,088"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2052.75,"d":"2,053"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":927.2912,"d":"927"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":741},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":136.79999999999998,"d":"137"}},{"v":2817.32,"d":"2,817"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":52.69536,"d":"53"}},{"v":4351,"d":"4,351"},{"v":41.72,"d":"42"},{"v":1330.0000000000002,"d":"1,330"},{"v":50.35,"d":"50"},95,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10336,"d":"10,336"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1330.0000000000002,"d":"1,330"}}]
[{"v":40000,"d":"40,000"},{"v":0.34399213749999996,"d":"34.40%"},{"v":13759.685499999998,"d":"13,760"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":2965.6000000000004,"d":"2,966"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},{"v":4580,"d":"4,580"},{"v":41.72,"d":"42"},{"v":1400.0000000000002,"d":"1,400"},53,100,0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10880,"d":"10,880"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":42000,"d":"42,000"},{"v":0.34360461285714283,"d":"34.36%"},{"v":14431.39374,"d":"14,431"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2290.75,"d":"2,291"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1024.9008000000001,"d":"1,025"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":819},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":151.2,"d":"151"}},{"v":3113.88,"d":"3,114"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":58.24224000000001,"d":"58"}},{"v":4809,"d":"4,809"},{"v":41.72,"d":"42"},{"v":1470.0000000000002,"d":"1,470"},{"v":55.65,"d":"56"},105,0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11424,"d":"11,424"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1470.0000000000002,"d":"1,470"}}]
[{"v":44000,"d":"44,000"},{"v":0.3432523177272727,"d":"34.33%"},{"v":15103.10198,"d":"15,103"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2409.75,"d":"2,410"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1073.7056,"d":"1,074"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":858},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":158.4,"d":"158"}},{"v":3262.1600000000003,"d":"3,262"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":61.01568,"d":"61"}},{"v":5038,"d":"5,038"},{"v":41.72,"d":"42"},{"v":1540.0000000000002,"d":"1,540"},{"v":58.3,"d":"58"},110,0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11968,"d":"11,968"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1540.0000000000002,"d":"1,540"}}]
[{"v":46000,"d":"46,000"},{"v":0.34293065695652175,"d":"34.29%"},{"v":15774.81022,"d":"15,775"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2528.75,"d":"2,529"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1122.5104000000001,"d":"1,123"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":897},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":165.6,"d":"166"}},{"v":3410.44,"d":"3,410"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":63.78912,"d":"64"}},{"$f":"+$A154*L$13","v":{"v":5267,"d":"5,267"}},{"v":41.72,"d":"42"},{"v":1610.0000000000002,"d":"1,610"},{"v":60.95,"d":"61"},115,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12512,"d":"12,512"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1610.0000000000002,"d":"1,610"}}]
[{"v":48000,"d":"48,000"},{"v":0.34263580125,"d":"34.26%"},{"v":16446.51846,"d":"16,447"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2647.75,"d":"2,648"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1171.3152000000002,"d":"1,171"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":936},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":172.79999999999998,"d":"173"}},{"v":3558.7200000000003,"d":"3,559"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":66.56256,"d":"67"}},{"v":5496,"d":"5,496"},{"v":41.72,"d":"42"},{"v":1680.0000000000002,"d":"1,680"},{"v":63.6,"d":"64"},120,0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13056,"d":"13,056"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1680.0000000000002,"d":"1,680"}}]
[{"v":50000,"d":"50,000"},{"v":0.342364534,"d":"34.24%"},{"v":17118.2267,"d":"17,118"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":3707.0000000000005,"d":"3,707"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},{"v":5725,"d":"5,725"},{"v":41.72,"d":"42"},{"v":1750.0000000000002,"d":"1,750"},{"v":66.25,"d":"66"},125,0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13600,"d":"13,600"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":52000,"d":"52,000"},{"v":0.3421141334615385,"d":"34.21%"},{"v":17789.934940000003,"d":"17,790"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2885.75,"d":"2,886"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1268.9248,"d":"1,269"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":1014,"d":"1,014"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":187.2,"d":"187"}},{"v":3855.28,"d":"3,855"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.10944,"d":"72"}},{"v":5954,"d":"5,954"},{"v":41.72,"d":"42"},{"v":1820.0000000000002,"d":"1,820"},{"v":68.9,"d":"69"},130,0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14144,"d":"14,144"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1820.0000000000002,"d":"1,820"}}]
[{"v":54000,"d":"54,000"},{"v":0.3418822811111111,"d":"34.19%"},{"v":18461.64318,"d":"18,462"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3004.75,"d":"3,005"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1317.7296000000001,"d":"1,318"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":1053,"d":"1,053"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":194.4,"d":"194"}},{"v":4003.5600000000004,"d":"4,004"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":74.88288,"d":"75"}},{"v":6183,"d":"6,183"},{"v":41.72,"d":"42"},{"v":1890.0000000000002,"d":"1,890"},{"v":71.55,"d":"72"},135,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14688,"d":"14,688"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1890.0000000000002,"d":"1,890"}}]
[{"v":56000,"d":"56,000"},{"v":0.34110050535714287,"d":"34.11%"},{"v":19101.6283,"d":"19,102"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3123.75,"d":"3,124"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":1092,"d":"1,092"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":201.6,"d":"202"}},{"v":4151.84,"d":"4,152"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":77.65632000000001,"d":"78"}},{"v":6412,"d":"6,412"},{"v":41.72,"d":"42"},{"v":1960.0000000000002,"d":"1,960"},{"v":74.2,"d":"74"},140,0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15232,"d":"15,232"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1960.0000000000002,"d":"1,960"}}]
[{"v":58000,"d":"58,000"},{"v":0.3400781334482758,"d":"34.01%"},{"v":19724.53174,"d":"19,725"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3242.75,"d":"3,243"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":1131,"d":"1,131"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":208.79999999999998,"d":"209"}},{"v":4300.120000000001,"d":"4,300"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":80.42976,"d":"80"}},{"v":6641,"d":"6,641"},{"v":41.72,"d":"42"},{"v":2030.0000000000002,"d":"2,030"},{"v":76.85,"d":"77"},145,0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15776,"d":"15,776"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2030.0000000000002,"d":"2,030"}}]
[{"v":60000,"d":"60,000"},{"v":0.3384907196666667,"d":"33.85%"},{"v":20309.443180000002,"d":"20,309"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":4481.807999999999,"d":"4,482"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},{"v":6870,"d":"6,870"},{"v":41.72,"d":"42"},{"v":2100,"d":"2,100"},{"v":79.5,"d":"80"},150,0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16442.399999999998,"d":"16,442"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2118,"d":"2,118"}}]
[{"v":62000,"d":"62,000"},{"v":0.3365972035483872,"d":"33.66%"},{"v":20869.026620000004,"d":"20,869"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":1209,"d":"1,209"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":223.2,"d":"223"}},{"v":4685.767999999999,"d":"4,686"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":85.97664,"d":"86"}},{"v":7099,"d":"7,099"},{"v":41.72,"d":"42"},{"v":2170,"d":"2,170"},{"v":82.15,"d":"82"},155,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17190.399999999998,"d":"17,190"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2218,"d":"2,218"}}]
[{"v":64000,"d":"64,000"},{"v":0.3348220321875,"d":"33.48%"},{"v":21428.61006,"d":"21,429"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":1248,"d":"1,248"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":230.4,"d":"230"}},{"v":4889.727999999999,"d":"4,890"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":88.75008000000001,"d":"89"}},{"v":7328,"d":"7,328"},{"v":41.72,"d":"42"},{"v":2240,"d":"2,240"},{"v":84.8,"d":"85"},160,0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17938.399999999998,"d":"17,938"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2318,"d":"2,318"}}]
[{"v":66000,"d":"66,000"},{"v":0.33315444696969704,"d":"33.32%"},{"v":21988.193500000005,"d":"21,988"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":1287,"d":"1,287"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":237.6,"d":"238"}},{"v":5093.687999999999,"d":"5,094"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":91.52352,"d":"92"}},{"v":7557,"d":"7,557"},{"v":41.72,"d":"42"},{"v":2310,"d":"2,310"},{"v":87.45,"d":"87"},165,0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18686.399999999998,"d":"18,686"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2418,"d":"2,418"}}]
[{"v":68000,"d":"68,000"},{"v":0.331584955,"d":"33.16%"},{"v":22547.77694,"d":"22,548"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":1326,"d":"1,326"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":244.79999999999998,"d":"245"}},{"v":5297.647999999999,"d":"5,298"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":94.29696,"d":"94"}},{"v":7786,"d":"7,786"},{"v":41.72,"d":"42"},{"v":2380,"d":"2,380"},{"v":90.1,"d":"90"},170,0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19434.399999999998,"d":"19,434"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2518,"d":"2,518"}}]
[{"v":70000,"d":"70,000"},{"v":0.3301051482857143,"d":"33.01%"},{"v":23107.360380000002,"d":"23,107"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":5501.607999999999,"d":"5,502"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},{"v":8015,"d":"8,015"},{"v":41.72,"d":"42"},{"v":2450.0000000000005,"d":"2,450"},{"v":92.75,"d":"93"},175,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20182.399999999998,"d":"20,182"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2618,"d":"2,618"}}]
[{"v":72000,"d":"72,000"},{"v":0.32870755305555555,"d":"32.87%"},{"v":23666.94382,"d":"23,667"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":1404,"d":"1,404"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":259.2,"d":"259"}},{"v":5705.567999999999,"d":"5,706"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":99.84384,"d":"100"}},{"v":8244,"d":"8,244"},{"v":41.72,"d":"42"},{"v":2520.0000000000005,"d":"2,520"},{"v":95.4,"d":"95"},180,0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20930.399999999998,"d":"20,930"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2718,"d":"2,718"}}]
[{"v":74000,"d":"74,000"},{"v":0.3273855035135135,"d":"32.74%"},{"v":24226.52726,"d":"24,227"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":1443,"d":"1,443"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":266.4,"d":"266"}},{"v":5909.527999999999,"d":"5,910"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":102.61728000000002,"d":"103"}},{"v":8473,"d":"8,473"},{"v":41.72,"d":"42"},{"v":2590.0000000000005,"d":"2,590"},{"v":98.05,"d":"98"},185,0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21678.399999999998,"d":"21,678"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2818,"d":"2,818"}}]
[{"v":76000,"d":"76,000"},{"v":0.3261330355263158,"d":"32.61%"},{"v":24786.1107,"d":"24,786"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":1482,"d":"1,482"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":273.59999999999997,"d":"274"}},{"v":6113.487999999999,"d":"6,113"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":105.39072,"d":"105"}},{"v":8702,"d":"8,702"},{"v":41.72,"d":"42"},{"v":2660.0000000000005,"d":"2,660"},{"v":100.7,"d":"101"},190,0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22426.399999999998,"d":"22,426"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2918,"d":"2,918"}}]
[{"v":78000,"d":"78,000"},{"v":0.32494479666666665,"d":"32.49%"},{"v":25345.69414,"d":"25,346"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":1521,"d":"1,521"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":280.8,"d":"281"}},{"v":6317.447999999999,"d":"6,317"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":300.7287,"d":"301"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":191.32200000000003,"d":"191"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":108.16416000000001,"d":"108"}},{"v":8931,"d":"8,931"},{"v":41.72,"d":"42"},{"v":2730.0000000000005,"d":"2,730"},{"v":103.35,"d":"103"},195,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23174.399999999998,"d":"23,174"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3018,"d":"3,018"}}]

{"sheet":"MCH All Funds","index":26,"n_rows":170,"n_cols":20,"rows_kept":170}
["Machinists SEIU (MCH)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.298]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":1,"d":"100%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0,"d":"0%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.02,"d":"$0.02"},{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":0.015,"d":"1.50%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.02,"d":"$0.02"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.02,"d":"$0.02"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,{"v":0.02,"d":"$0.02"},{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.35,"d":"35%"},{"$f":"1-S14","v":{"v":0.65,"d":"65%"}}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.45374862000000005,"d":"45.37%"}},{"$f":"SUM(D17:Q17)","v":{"v":9074.9724,"d":"9,075"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":2002,"d":"2,002"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$10","v":{"v":41.72,"d":"42"}},{"$f":"+$A17*N$10","v":800},50,300,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.4141967199999999,"d":"41.42%"},{"v":10354.917999999998,"d":"10,355"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"v":2502.5,"d":"2,503"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":41.72,"d":"42"},{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},375,0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.38782878666666665,"d":"38.78%"},{"v":11634.863599999999,"d":"11,635"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":3003,"d":"3,003"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":41.72,"d":"42"},{"v":1200,"d":"1,200"},75,450,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.36899454857142855,"d":"36.90%"},{"v":12914.8092,"d":"12,915"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":3503.5,"d":"3,504"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":41.72,"d":"42"},{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},525,0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.35486886999999995,"d":"35.49%"},{"v":14194.754799999999,"d":"14,195"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":4004,"d":"4,004"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":41.72,"d":"42"},{"v":1600,"d":"1,600"},100,600,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.3438822311111111,"d":"34.39%"},{"v":15474.7004,"d":"15,475"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":4504.5,"d":"4,505"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":41.72,"d":"42"},{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},675,0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.33509291999999996,"d":"33.51%"},{"v":16754.645999999997,"d":"16,755"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":5005,"d":"5,005"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":41.72,"d":"42"},{"v":2000,"d":"2,000"},125,750,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.32601461854545455,"d":"32.60%"},{"v":17930.80402,"d":"17,931"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":5509.1525,"d":"5,509"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":41.72,"d":"42"},{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},825,0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12162.65,"d":"12,163"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1926.5000000000002,"d":"1,927"}}]
[{"v":60000,"d":"60,000"},{"v":0.317064377,"d":"31.71%"},{"v":19023.86262,"d":"19,024"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":6192.2775,"d":"6,192"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":41.72,"d":"42"},{"v":2400,"d":"2,400"},150,900,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13650.15,"d":"13,650"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2176.5,"d":"2,177"}}]
[{"v":65000,"d":"65,000"},{"v":0.3094910956923077,"d":"30.95%"},{"v":20116.92122,"d":"20,117"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":6875.4025,"d":"6,875"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":41.72,"d":"42"},{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},975,0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15137.65,"d":"15,138"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2426.5,"d":"2,427"}}]
[{"v":70000,"d":"70,000"},{"v":0.30299971171428575,"d":"30.30%"},{"v":21209.97982,"d":"21,210"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":7558.527499999999,"d":"7,559"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":41.72,"d":"42"},{"v":2800,"d":"2,800"},175,{"v":1050,"d":"1,050"},0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16625.149999999998,"d":"16,625"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2676.5,"d":"2,677"}}]
[{"v":75000,"d":"75,000"},{"v":0.2973738456,"d":"29.74%"},{"v":22303.03842,"d":"22,303"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":8241.652499999998,"d":"8,242"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":41.72,"d":"42"},{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":1125,"d":"1,125"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18112.649999999998,"d":"18,113"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2926.5,"d":"2,927"}}]
[{"v":80000,"d":"80,000"},{"v":0.29245121275,"d":"29.25%"},{"v":23396.09702,"d":"23,396"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":8924.777499999998,"d":"8,925"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":41.72,"d":"42"},{"v":3200,"d":"3,200"},200,{"v":1200,"d":"1,200"},0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19600.149999999998,"d":"19,600"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3176.5,"d":"3,177"}}]
[{"v":85000,"d":"85,000"},{"v":0.2881077131764706,"d":"28.81%"},{"v":24489.15562,"d":"24,489"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":9607.902499999998,"d":"9,608"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":41.72,"d":"42"},{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":1275,"d":"1,275"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21087.649999999998,"d":"21,088"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3426.5,"d":"3,427"}}]
[{"v":90000,"d":"90,000"},{"v":0.2841668246666667,"d":"28.42%"},{"v":25575.014220000005,"d":"25,575"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10291.027499999998,"d":"10,291"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":41.72,"d":"42"},{"v":3600,"d":"3,600"},225,{"v":1350,"d":"1,350"},0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22575.149999999998,"d":"22,575"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3676.5,"d":"3,677"}}]
[{"v":95000,"d":"95,000"},{"v":0.28052708231578943,"d":"28.05%"},{"v":26650.072819999998,"d":"26,650"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10974.152499999998,"d":"10,974"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":41.72,"d":"42"},{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":1425,"d":"1,425"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24062.649999999998,"d":"24,063"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3926.5,"d":"3,927"}}]
[{"v":100000,"d":"100,000"},{"v":0.2772513142,"d":"27.73%"},{"v":27725.131419999998,"d":"27,725"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11657.277499999998,"d":"11,657"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4000,"d":"4,000"},250,{"v":1500,"d":"1,500"},0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25550.149999999998,"d":"25,550"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4176.5,"d":"4,177"}}]
[{"v":105000,"d":"105,000"},{"v":0.27422148971428567,"d":"27.42%"},{"v":28793.256419999998,"d":"28,793"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12340.402499999998,"d":"12,340"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":1575,"d":"1,575"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":27037.649999999998,"d":"27,038"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4426.5,"d":"4,427"}}]
[{"v":110000,"d":"110,000"},{"v":0.2714671038181818,"d":"27.15%"},{"v":29861.381419999998,"d":"29,861"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13023.527499999998,"d":"13,024"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4400,"d":"4,400"},275,{"v":1650,"d":"1,650"},0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":28525.149999999998,"d":"28,525"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4676.5,"d":"4,677"}}]
[{"v":115000,"d":"115,000"},{"v":0.2689522297391304,"d":"26.90%"},{"v":30929.506419999998,"d":"30,930"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13706.652499999998,"d":"13,707"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":1725,"d":"1,725"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":30012.649999999998,"d":"30,013"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4926.5,"d":"4,927"}}]
[{"v":120000,"d":"120,000"},{"v":0.2666469285,"d":"26.66%"},{"v":31997.631419999998,"d":"31,998"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14389.777499999998,"d":"14,390"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,{"v":1800,"d":"1,800"},0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":31500.149999999998,"d":"31,500"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5176.5,"d":"5,177"}}]
[{"v":125000,"d":"125,000"},{"v":0.26452605136,"d":"26.45%"},{"v":33065.756420000005,"d":"33,066"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15072.9025,"d":"15,073"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":1875,"d":"1,875"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":32987.65,"d":"32,988"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5426.5,"d":"5,427"}}]
[{"v":130000,"d":"130,000"},{"v":0.26256831861538465,"d":"26.26%"},{"v":34133.881420000005,"d":"34,134"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15756.0275,"d":"15,756"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5200,"d":"5,200"},325,{"v":1950,"d":"1,950"},0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":34475.15,"d":"34,475"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5676.5,"d":"5,677"}}]
[{"v":135000,"d":"135,000"},{"v":0.2607556031111111,"d":"26.08%"},{"v":35202.006420000005,"d":"35,202"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16439.1525,"d":"16,439"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":2025,"d":"2,025"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":35962.65,"d":"35,963"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5926.5,"d":"5,927"}}]
[{"v":140000,"d":"140,000"},{"v":0.2590723672857143,"d":"25.91%"},{"v":36270.131420000005,"d":"36,270"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17122.2775,"d":"17,122"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5600,"d":"5,600"},350,{"v":2100,"d":"2,100"},0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":37450.15,"d":"37,450"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6176.5,"d":"6,177"}}]
[{"v":145000,"d":"145,000"},{"v":0.2575052166896552,"d":"25.75%"},{"v":37338.256420000005,"d":"37,338"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17805.4025,"d":"17,805"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":2175,"d":"2,175"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":38937.65,"d":"38,938"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6426.5,"d":"6,427"}}]
[{"v":150000,"d":"150,000"},{"v":0.25604254280000005,"d":"25.60%"},{"v":38406.381420000005,"d":"38,406"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18488.5275,"d":"18,489"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6000,"d":"6,000"},375,{"v":2250,"d":"2,250"},0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":40425.15,"d":"40,425"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6676.5,"d":"6,677"}}]
[{"v":155000,"d":"155,000"},{"v":0.25467423496774194,"d":"25.47%"},{"v":39474.506420000005,"d":"39,475"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19171.6525,"d":"19,172"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":2325,"d":"2,325"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":41912.65,"d":"41,913"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6926.5,"d":"6,927"}}]
[{"v":160000,"d":"160,000"},{"v":0.25339144637500005,"d":"25.34%"},{"v":40542.631420000005,"d":"40,543"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19854.7775,"d":"19,855"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6400,"d":"6,400"},400,{"v":2400,"d":"2,400"},0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43400.15,"d":"43,400"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7176.5,"d":"7,177"}}]
[{"v":165000,"d":"165,000"},{"v":0.24884944042424242,"d":"24.88%"},{"v":41060.15767,"d":"41,060"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":2475,"d":"2,475"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":170000,"d":"170,000"},{"v":0.24379504511764707,"d":"24.38%"},{"v":41445.15767,"d":"41,445"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6800,"d":"6,800"},425,{"v":2550,"d":"2,550"},0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":175000,"d":"175,000"},{"v":0.2390294724,"d":"23.90%"},{"v":41830.15767,"d":"41,830"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":2625,"d":"2,625"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":180000,"d":"180,000"},{"v":0.23452865372222223,"d":"23.45%"},{"v":42215.15767,"d":"42,215"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7200,"d":"7,200"},450,{"v":2700,"d":"2,700"},0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":185000,"d":"185,000"},{"v":0.23027112254054055,"d":"23.03%"},{"v":42600.15767,"d":"42,600"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":2775,"d":"2,775"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":190000,"d":"190,000"},{"v":0.22623767194736843,"d":"22.62%"},{"v":42985.15767,"d":"42,985"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7600,"d":"7,600"},475,{"v":2850,"d":"2,850"},0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":195000,"d":"195,000"},{"v":0.22241106497435897,"d":"22.24%"},{"v":43370.15767,"d":"43,370"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":2925,"d":"2,925"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":200000,"d":"200,000"},{"v":0.21877578835,"d":"21.88%"},{"v":43755.15767,"d":"43,755"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19987.30375,"d":"19,987"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":8000,"d":"8,000"},500,{"v":3000,"d":"3,000"},0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.44337662,"d":"44.34%"}},{"$f":"SUM(D56:Q56)","v":{"v":8867.5324,"d":"8,868"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":2002,"d":"2,002"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$11","v":{"v":41.72,"d":"42"}},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,50,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.40239911999999994,"d":"40.24%"},{"v":10059.978,"d":"10,060"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":2502.5,"d":"2,503"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":41.72,"d":"42"},{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":62.5,"d":"63"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.37508078666666667,"d":"37.51%"},{"v":11252.4236,"d":"11,252"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":3003,"d":"3,003"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":41.72,"d":"42"},{"v":1050,"d":"1,050"},75,75,0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.3555676914285714,"d":"35.56%"},{"v":12444.8692,"d":"12,445"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":3503.5,"d":"3,504"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":41.72,"d":"42"},{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":87.5,"d":"88"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.34093286999999994,"d":"34.09%"},{"v":13637.314799999998,"d":"13,637"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":4004,"d":"4,004"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":41.72,"d":"42"},{"v":1400.0000000000002,"d":"1,400"},100,100,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.32955023111111115,"d":"32.96%"},{"v":14829.760400000001,"d":"14,830"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":4504.5,"d":"4,505"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":41.72,"d":"42"},{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.32044411999999994,"d":"32.04%"},{"v":16022.205999999998,"d":"16,022"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":5005,"d":"5,005"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":41.72,"d":"42"},{"v":1750.0000000000002,"d":"1,750"},125,125,0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.31170699345454544,"d":"31.17%"},{"v":17143.88464,"d":"17,144"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":5505.5,"d":"5,506"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":41.72,"d":"42"},{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":137.5,"d":"138"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12155,"d":"12,155"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.3027502206666667,"d":"30.28%"},{"v":18165.01324,"d":"18,165"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":6144.794999999999,"d":"6,145"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":41.72,"d":"42"},{"v":2100,"d":"2,100"},150,150,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13550.699999999999,"d":"13,551"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2157,"d":"2,157"}}]
[{"v":65000,"d":"65,000"},{"v":0.2949318744615385,"d":"29.49%"},{"v":19170.571840000004,"d":"19,171"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":6827.919999999999,"d":"6,828"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":41.72,"d":"42"},{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":162.5,"d":"163"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15038.199999999999,"d":"15,038"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2407,"d":"2,407"}}]
[{"v":70000,"d":"70,000"},{"v":0.28823043485714295,"d":"28.82%"},{"v":20176.130440000004,"d":"20,176"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":7511.045,"d":"7,511"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":41.72,"d":"42"},{"v":2450.0000000000005,"d":"2,450"},175,175,0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16525.7,"d":"16,526"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2657,"d":"2,657"}}]
[{"v":75000,"d":"75,000"},{"v":0.2824225205333334,"d":"28.24%"},{"v":21181.689040000005,"d":"21,182"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":8194.17,"d":"8,194"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":41.72,"d":"42"},{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18013.2,"d":"18,013"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2907,"d":"2,907"}}]
[{"v":80000,"d":"80,000"},{"v":0.27734059550000006,"d":"27.73%"},{"v":22187.247640000005,"d":"22,187"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":8877.295,"d":"8,877"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":41.72,"d":"42"},{"v":2800.0000000000005,"d":"2,800"},200,200,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19500.7,"d":"19,501"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3157,"d":"3,157"}}]
[{"v":85000,"d":"85,000"},{"v":0.2728565440000001,"d":"27.29%"},{"v":23192.806240000005,"d":"23,193"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":9560.42,"d":"9,560"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":41.72,"d":"42"},{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":212.5,"d":"213"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20988.2,"d":"20,988"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3407,"d":"3,407"}}]
[{"v":90000,"d":"90,000"},{"v":0.2688707204444445,"d":"26.89%"},{"v":24198.364840000006,"d":"24,198"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":10243.545,"d":"10,244"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":41.72,"d":"42"},{"v":3150.0000000000005,"d":"3,150"},225,225,0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22475.7,"d":"22,476"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3657,"d":"3,657"}}]
[{"v":95000,"d":"95,000"},{"v":0.26514908884210525,"d":"26.51%"},{"v":25189.16344,"d":"25,189"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":10926.669999999998,"d":"10,927"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":41.72,"d":"42"},{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":237.5,"d":"238"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23963.2,"d":"23,963"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3907,"d":"3,907"}}]
[{"v":100000,"d":"100,000"},{"v":0.2617672204,"d":"26.18%"},{"v":26176.72204,"d":"26,177"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11609.794999999998,"d":"11,610"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3500.0000000000005,"d":"3,500"},250,250,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25450.7,"d":"25,451"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4157,"d":"4,157"}}]
[{"v":105000,"d":"105,000"},{"v":0.2586414003809524,"d":"25.86%"},{"v":27157.34704,"d":"27,157"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12292.919999999998,"d":"12,293"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":26938.2,"d":"26,938"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4407,"d":"4,407"}}]
[{"v":110000,"d":"110,000"},{"v":0.2557997458181818,"d":"25.58%"},{"v":28137.97204,"d":"28,138"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12976.044999999998,"d":"12,976"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3850.0000000000005,"d":"3,850"},275,275,0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":28425.7,"d":"28,426"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4657,"d":"4,657"}}]
[{"v":115000,"d":"115,000"},{"v":0.2532051916521739,"d":"25.32%"},{"v":29118.59704,"d":"29,119"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13659.169999999998,"d":"13,659"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":287.5,"d":"288"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":29913.2,"d":"29,913"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4907,"d":"4,907"}}]
[{"v":120000,"d":"120,000"},{"v":0.25082685033333335,"d":"25.08%"},{"v":30099.22204,"d":"30,099"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14342.294999999998,"d":"14,342"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,300,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":31400.7,"d":"31,401"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5157,"d":"5,157"}}]
[{"v":125000,"d":"125,000"},{"v":0.24863877632,"d":"24.86%"},{"v":31079.84704,"d":"31,080"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15025.419999999998,"d":"15,025"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":312.5,"d":"313"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":32888.2,"d":"32,888"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5407,"d":"5,407"}}]
[{"v":130000,"d":"130,000"},{"v":0.2466190156923077,"d":"24.66%"},{"v":32060.47204,"d":"32,060"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15708.544999999998,"d":"15,709"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4550,"d":"4,550"},325,325,0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":34375.7,"d":"34,376"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5657,"d":"5,657"}}]
[{"v":135000,"d":"135,000"},{"v":0.24474886696296297,"d":"24.47%"},{"v":33041.09704,"d":"33,041"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16391.67,"d":"16,392"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":337.5,"d":"338"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":35863.2,"d":"35,863"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5907,"d":"5,907"}}]
[{"v":140000,"d":"140,000"},{"v":0.2430123002857143,"d":"24.30%"},{"v":34021.72204,"d":"34,022"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17074.795,"d":"17,075"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4900.000000000001,"d":"4,900"},350,350,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":37350.7,"d":"37,351"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6157,"d":"6,157"}}]
[{"v":145000,"d":"145,000"},{"v":0.2413954968275862,"d":"24.14%"},{"v":35002.34704,"d":"35,002"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17757.92,"d":"17,758"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":362.5,"d":"363"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":38838.2,"d":"38,838"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6407,"d":"6,407"}}]
[{"v":150000,"d":"150,000"},{"v":0.23988648026666667,"d":"23.99%"},{"v":35982.97204,"d":"35,983"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18441.045,"d":"18,441"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5250.000000000001,"d":"5,250"},375,375,0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":40325.7,"d":"40,326"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6657,"d":"6,657"}}]
[{"v":155000,"d":"155,000"},{"v":0.23847481961290323,"d":"23.85%"},{"v":36963.59704,"d":"36,964"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19124.17,"d":"19,124"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":387.5,"d":"388"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":41813.2,"d":"41,813"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6907,"d":"6,907"}}]
[{"v":160000,"d":"160,000"},{"v":0.23715138775,"d":"23.72%"},{"v":37944.22204,"d":"37,944"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19807.295,"d":"19,807"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5600.000000000001,"d":"5,600"},400,400,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":43300.7,"d":"43,301"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7157,"d":"7,157"}}]
[{"v":165000,"d":"165,000"},{"v":0.23574255781818185,"d":"23.57%"},{"v":38897.52204,"d":"38,898"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":412.5,"d":"413"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":170000,"d":"170,000"},{"v":0.2305589531764706,"d":"23.06%"},{"v":39195.02204,"d":"39,195"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5950.000000000001,"d":"5,950"},425,425,0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":175000,"d":"175,000"},{"v":0.22567155451428572,"d":"22.57%"},{"v":39492.52204,"d":"39,493"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":437.5,"d":"438"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":180000,"d":"180,000"},{"v":0.221055678,"d":"22.11%"},{"v":39790.02204,"d":"39,790"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6300.000000000001,"d":"6,300"},450,450,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":185000,"d":"185,000"},{"v":0.21668930832432434,"d":"21.67%"},{"v":40087.52204,"d":"40,088"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":462.5,"d":"463"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":190000,"d":"190,000"},{"v":0.21255274757894735,"d":"21.26%"},{"v":40385.022039999996,"d":"40,385"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6650.000000000001,"d":"6,650"},475,475,0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":195000,"d":"195,000"},{"v":0.20862831815384617,"d":"20.86%"},{"v":40682.52204,"d":"40,683"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":487.5,"d":"488"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":200000,"d":"200,000"},{"v":0.20490011019999999,"d":"20.49%"},{"v":40980.022039999996,"d":"40,980"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20463.094999999998,"d":"20,463"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7000.000000000001,"d":"7,000"},500,500,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.45780462,"d":"45.78%"}},{"$f":"SUM(D95:Q95)","v":{"v":9156.0924,"d":"9,156"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":2121.0000000000005,"d":"2,121"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$12","v":{"v":41.72,"d":"42"}},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,50,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.4151315199999999,"d":"41.51%"},{"v":10378.287999999999,"d":"10,378"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":2651.25,"d":"2,651"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":41.72,"d":"42"},{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":62.5,"d":"63"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.3866827866666667,"d":"38.67%"},{"v":11600.483600000001,"d":"11,600"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":3181.5,"d":"3,182"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":41.72,"d":"42"},{"v":1050,"d":"1,050"},75,75,0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.36636226285714285,"d":"36.64%"},{"v":12822.6792,"d":"12,823"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":3711.750000000001,"d":"3,712"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":41.72,"d":"42"},{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":87.5,"d":"88"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.35112187000000006,"d":"35.11%"},{"v":14044.874800000003,"d":"14,045"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":4242.000000000001,"d":"4,242"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":41.72,"d":"42"},{"v":1400.0000000000002,"d":"1,400"},100,100,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.33926823111111115,"d":"33.93%"},{"v":15267.070400000002,"d":"15,267"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":4772.250000000001,"d":"4,772"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":41.72,"d":"42"},{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.32978532,"d":"32.98%"},{"v":16489.266,"d":"16,489"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":5302.5,"d":"5,303"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":41.72,"d":"42"},{"v":1750.0000000000002,"d":"1,750"},125,125,0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.32131668654545453,"d":"32.13%"},{"v":17672.41776,"d":"17,672"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":5832.75,"d":"5,833"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":41.72,"d":"42"},{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":137.5,"d":"138"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.31270793933333335,"d":"31.27%"},{"v":18762.47636,"d":"18,762"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":6476.625,"d":"6,477"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":41.72,"d":"42"},{"v":2100,"d":"2,100"},150,150,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14535,"d":"14,535"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2137.5,"d":"2,138"}}]
[{"v":65000,"d":"65,000"},{"v":0.30526784553846154,"d":"30.53%"},{"v":19842.40996,"d":"19,842"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":7234.125,"d":"7,234"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":41.72,"d":"42"},{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":162.5,"d":"163"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16235,"d":"16,235"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2387.5,"d":"2,388"}}]
[{"v":70000,"d":"70,000"},{"v":0.2988906222857143,"d":"29.89%"},{"v":20922.34356,"d":"20,922"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":7991.625,"d":"7,992"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":41.72,"d":"42"},{"v":2450.0000000000005,"d":"2,450"},175,175,0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17935,"d":"17,935"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2637.5,"d":"2,638"}}]
[{"v":75000,"d":"75,000"},{"v":0.2933636954666667,"d":"29.34%"},{"v":22002.27716,"d":"22,002"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":8749.125,"d":"8,749"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":41.72,"d":"42"},{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19635,"d":"19,635"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5,"d":"2,888"}}]
[{"v":80000,"d":"80,000"},{"v":0.2885276345,"d":"28.85%"},{"v":23082.21076,"d":"23,082"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":9506.625,"d":"9,507"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":41.72,"d":"42"},{"v":2800.0000000000005,"d":"2,800"},200,200,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21335,"d":"21,335"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3137.5,"d":"3,138"}}]
[{"v":85000,"d":"85,000"},{"v":0.28426052188235296,"d":"28.43%"},{"v":24162.144360000002,"d":"24,162"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":10264.125,"d":"10,264"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":41.72,"d":"42"},{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":212.5,"d":"213"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23035,"d":"23,035"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3387.5,"d":"3,388"}}]
[{"v":90000,"d":"90,000"},{"v":0.2804675328888889,"d":"28.05%"},{"v":25242.077960000002,"d":"25,242"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":11021.625,"d":"11,022"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":41.72,"d":"42"},{"v":3150.0000000000005,"d":"3,150"},225,225,0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24735,"d":"24,735"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3637.5,"d":"3,638"}}]
[{"v":95000,"d":"95,000"},{"v":0.27703212168421054,"d":"27.70%"},{"v":26318.05156,"d":"26,318"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11779.125,"d":"11,779"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":41.72,"d":"42"},{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":237.5,"d":"238"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26435,"d":"26,435"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3887.5,"d":"3,888"}}]
[{"v":100000,"d":"100,000"},{"v":0.2737998516,"d":"27.38%"},{"v":27379.98516,"d":"27,380"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12536.625,"d":"12,537"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3500.0000000000005,"d":"3,500"},250,250,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":28135,"d":"28,135"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4137.5,"d":"4,138"}}]
[{"v":105000,"d":"105,000"},{"v":0.27080938247619046,"d":"27.08%"},{"v":28434.98516,"d":"28,435"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13294.125,"d":"13,294"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":29835,"d":"29,835"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4387.5,"d":"4,388"}}]
[{"v":110000,"d":"110,000"},{"v":0.2680907741818182,"d":"26.81%"},{"v":29489.98516,"d":"29,490"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14051.625,"d":"14,052"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3850.0000000000005,"d":"3,850"},275,275,0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":31535,"d":"31,535"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.5,"d":"4,638"}}]
[{"v":115000,"d":"115,000"},{"v":0.26560856660869564,"d":"26.56%"},{"v":30544.98516,"d":"30,545"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14809.125,"d":"14,809"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":287.5,"d":"288"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33235,"d":"33,235"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4887.5,"d":"4,888"}}]
[{"v":120000,"d":"120,000"},{"v":0.2633332096666667,"d":"26.33%"},{"v":31599.98516,"d":"31,600"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15566.625,"d":"15,567"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,300,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":34935,"d":"34,935"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5137.5,"d":"5,138"}}]
[{"v":125000,"d":"125,000"},{"v":0.26123988128,"d":"26.12%"},{"v":32654.98516,"d":"32,655"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16324.125,"d":"16,324"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":312.5,"d":"313"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":36635,"d":"36,635"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5387.5,"d":"5,388"}}]
[{"v":130000,"d":"130,000"},{"v":0.25930757815384614,"d":"25.93%"},{"v":33709.98516,"d":"33,710"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17081.625,"d":"17,082"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4550,"d":"4,550"},325,325,0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":38335,"d":"38,335"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5637.5,"d":"5,638"}}]
[{"v":135000,"d":"135,000"},{"v":0.25751840859259256,"d":"25.75%"},{"v":34764.98516,"d":"34,765"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17839.125,"d":"17,839"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":337.5,"d":"338"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":40035,"d":"40,035"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5887.5,"d":"5,888"}}]
[{"v":140000,"d":"140,000"},{"v":0.2558570368571429,"d":"25.59%"},{"v":35819.985160000004,"d":"35,820"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18596.625,"d":"18,597"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4900.000000000001,"d":"4,900"},350,350,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":41735,"d":"41,735"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6137.5,"d":"6,138"}}]
[{"v":145000,"d":"145,000"},{"v":0.25431024248275863,"d":"25.43%"},{"v":36874.985160000004,"d":"36,875"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19354.125,"d":"19,354"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":362.5,"d":"363"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":43435,"d":"43,435"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6387.5,"d":"6,388"}}]
[{"v":150000,"d":"150,000"},{"v":0.2528665677333334,"d":"25.29%"},{"v":37929.985160000004,"d":"37,930"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20111.625,"d":"20,112"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5250.000000000001,"d":"5,250"},375,375,0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":45135,"d":"45,135"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6637.5,"d":"6,638"}}]
[{"v":155000,"d":"155,000"},{"v":0.25151603329032257,"d":"25.15%"},{"v":38984.98516,"d":"38,985"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20869.125,"d":"20,869"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":387.5,"d":"388"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":46835,"d":"46,835"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6887.5,"d":"6,888"}}]
[{"v":160000,"d":"160,000"},{"v":0.25024990725,"d":"25.02%"},{"v":40039.985160000004,"d":"40,040"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21626.625,"d":"21,627"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5600.000000000001,"d":"5,600"},400,400,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":48535,"d":"48,535"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7137.5,"d":"7,138"}}]
[{"v":165000,"d":"165,000"},{"v":0.24906051612121213,"d":"24.91%"},{"v":41094.985160000004,"d":"41,095"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22384.125,"d":"22,384"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":412.5,"d":"413"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":50235,"d":"50,235"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7387.5,"d":"7,388"}}]
[{"v":170000,"d":"170,000"},{"v":0.24669344211764704,"d":"24.67%"},{"v":41937.88516,"d":"41,938"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22929.524999999998,"d":"22,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5950.000000000001,"d":"5,950"},425,425,0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":175000,"d":"175,000"},{"v":0.24134505805714285,"d":"24.13%"},{"v":42235.38516,"d":"42,235"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22929.524999999998,"d":"22,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":437.5,"d":"438"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":180000,"d":"180,000"},{"v":0.23629380644444442,"d":"23.63%"},{"v":42532.88516,"d":"42,533"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22929.524999999998,"d":"22,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6300.000000000001,"d":"6,300"},450,450,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":185000,"d":"185,000"},{"v":0.23151559545945946,"d":"23.15%"},{"v":42830.38516,"d":"42,830"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22929.524999999998,"d":"22,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":462.5,"d":"463"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":190000,"d":"190,000"},{"v":0.2269888692631579,"d":"22.70%"},{"v":43127.88516,"d":"43,128"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22929.524999999998,"d":"22,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6650.000000000001,"d":"6,650"},475,475,0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":195000,"d":"195,000"},{"v":0.22269428287179485,"d":"22.27%"},{"v":43425.38516,"d":"43,425"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22929.524999999998,"d":"22,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":487.5,"d":"488"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":200000,"d":"200,000"},{"v":0.21861442579999998,"d":"21.86%"},{"v":43722.88516,"d":"43,723"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22929.524999999998,"d":"22,930"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7000.000000000001,"d":"7,000"},500,500,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.47701661999999995,"d":"47.70%"}},{"$f":"SUM(D134:Q134)","v":{"v":9540.3324,"d":"9,540"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":2121.0000000000005,"d":"2,121"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"2086*$M$13","v":{"v":41.72,"d":"42"}},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,50,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.43250111999999996,"d":"43.25%"},{"v":10812.527999999998,"d":"10,813"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":2651.25,"d":"2,651"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,{"v":41.72,"d":"42"},{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":62.5,"d":"63"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.40282411999999995,"d":"40.28%"},{"v":12084.7236,"d":"12,085"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":3181.5,"d":"3,182"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,{"v":41.72,"d":"42"},{"v":1050,"d":"1,050"},75,75,0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.38162626285714285,"d":"38.16%"},{"v":13356.9192,"d":"13,357"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":3711.750000000001,"d":"3,712"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"v":41.72,"d":"42"},{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":87.5,"d":"88"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.36572787,"d":"36.57%"},{"v":14629.114800000001,"d":"14,629"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":4242.000000000001,"d":"4,242"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,{"v":41.72,"d":"42"},{"v":1400.0000000000002,"d":"1,400"},100,100,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.3533624533333333,"d":"35.34%"},{"v":15901.3104,"d":"15,901"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":4772.250000000001,"d":"4,772"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,{"v":41.72,"d":"42"},{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.34347011999999993,"d":"34.35%"},{"v":17173.505999999998,"d":"17,174"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":5302.5,"d":"5,303"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,{"v":41.72,"d":"42"},{"v":1750.0000000000002,"d":"1,750"},125,125,0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.3352432887272727,"d":"33.52%"},{"v":18438.38088,"d":"18,438"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":5832.75,"d":"5,833"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,{"v":41.72,"d":"42"},{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":137.5,"d":"138"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.3261950746666667,"d":"32.62%"},{"v":19571.70448,"d":"19,572"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":6417.539999999999,"d":"6,418"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,{"v":41.72,"d":"42"},{"v":2100,"d":"2,100"},150,150,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14402.4,"d":"14,402"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2118,"d":"2,118"}}]
[{"v":65000,"d":"65,000"},{"v":0.31771750892307693,"d":"31.77%"},{"v":20651.63808,"d":"20,652"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":7175.039999999999,"d":"7,175"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,{"v":41.72,"d":"42"},{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":162.5,"d":"163"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16102.4,"d":"16,102"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2368,"d":"2,368"}}]
[{"v":70000,"d":"70,000"},{"v":0.310451024,"d":"31.05%"},{"v":21731.57168,"d":"21,732"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":7932.539999999999,"d":"7,933"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,{"v":41.72,"d":"42"},{"v":2450.0000000000005,"d":"2,450"},175,175,0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17802.399999999998,"d":"17,802"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2618,"d":"2,618"}}]
[{"v":75000,"d":"75,000"},{"v":0.3041534037333333,"d":"30.42%"},{"v":22811.50528,"d":"22,812"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":8690.039999999999,"d":"8,690"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,{"v":41.72,"d":"42"},{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19502.399999999998,"d":"19,502"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2868,"d":"2,868"}}]
[{"v":80000,"d":"80,000"},{"v":0.298642986,"d":"29.86%"},{"v":23891.43888,"d":"23,891"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":9447.539999999999,"d":"9,448"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,{"v":41.72,"d":"42"},{"v":2800.0000000000005,"d":"2,800"},200,200,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21202.399999999998,"d":"21,202"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3118,"d":"3,118"}}]
[{"v":85000,"d":"85,000"},{"v":0.2937808527058824,"d":"29.38%"},{"v":24971.37248,"d":"24,971"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":10205.039999999999,"d":"10,205"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,{"v":41.72,"d":"42"},{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":212.5,"d":"213"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22902.399999999998,"d":"22,902"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3368,"d":"3,368"}}]
[{"v":90000,"d":"90,000"},{"v":0.28945895644444447,"d":"28.95%"},{"v":26051.306080000002,"d":"26,051"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":10962.539999999999,"d":"10,963"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,{"v":41.72,"d":"42"},{"v":3150.0000000000005,"d":"3,150"},225,225,0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24602.399999999998,"d":"24,602"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3618,"d":"3,618"}}]
[{"v":95000,"d":"95,000"},{"v":0.2855919966315789,"d":"28.56%"},{"v":27131.23968,"d":"27,131"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":11720.039999999999,"d":"11,720"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,{"v":41.72,"d":"42"},{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":237.5,"d":"238"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26302.399999999998,"d":"26,302"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3868,"d":"3,868"}}]
[{"v":100000,"d":"100,000"},{"v":0.28200373279999996,"d":"28.20%"},{"v":28200.373279999996,"d":"28,200"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12477.539999999999,"d":"12,478"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3500.0000000000005,"d":"3,500"},250,250,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":28002.399999999998,"d":"28,002"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4118,"d":"4,118"}}]
[{"v":105000,"d":"105,000"},{"v":0.2786226026666666,"d":"27.86%"},{"v":29255.373279999996,"d":"29,255"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13235.039999999999,"d":"13,235"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":29702.399999999998,"d":"29,702"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4368,"d":"4,368"}}]
[{"v":110000,"d":"110,000"},{"v":0.27554884799999996,"d":"27.55%"},{"v":30310.373279999996,"d":"30,310"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13992.539999999999,"d":"13,993"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":3850.0000000000005,"d":"3,850"},275,275,0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":31402.399999999998,"d":"31,402"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4618,"d":"4,618"}}]
[{"v":115000,"d":"115,000"},{"v":0.2727423763478261,"d":"27.27%"},{"v":31365.37328,"d":"31,365"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14750.04,"d":"14,750"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":287.5,"d":"288"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":33102.4,"d":"33,102"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4868,"d":"4,868"}}]
[{"v":120000,"d":"120,000"},{"v":0.2701697773333333,"d":"27.02%"},{"v":32420.37328,"d":"32,420"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15507.54,"d":"15,508"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,300,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":34802.4,"d":"34,802"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5118,"d":"5,118"}}]
[{"v":125000,"d":"125,000"},{"v":0.26780298624,"d":"26.78%"},{"v":33475.37328,"d":"33,475"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16265.04,"d":"16,265"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":312.5,"d":"313"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":36502.4,"d":"36,502"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5368,"d":"5,368"}}]
[{"v":130000,"d":"130,000"},{"v":0.265618256,"d":"26.56%"},{"v":34530.37328,"d":"34,530"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17022.54,"d":"17,023"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4550,"d":"4,550"},325,325,0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":38202.4,"d":"38,202"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5618,"d":"5,618"}}]
[{"v":135000,"d":"135,000"},{"v":0.2635953576296296,"d":"26.36%"},{"v":35585.37328,"d":"35,585"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17780.04,"d":"17,780"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":337.5,"d":"338"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":39902.4,"d":"39,902"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5868,"d":"5,868"}}]
[{"v":140000,"d":"140,000"},{"v":0.261716952,"d":"26.17%"},{"v":36640.37328,"d":"36,640"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18537.54,"d":"18,538"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":4900.000000000001,"d":"4,900"},350,350,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":41602.4,"d":"41,602"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6118,"d":"6,118"}}]
[{"v":145000,"d":"145,000"},{"v":0.2599680915862069,"d":"26.00%"},{"v":37695.37328,"d":"37,695"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":19295.04,"d":"19,295"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":362.5,"d":"363"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":43302.4,"d":"43,302"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6368,"d":"6,368"}}]
[{"v":150000,"d":"150,000"},{"v":0.25833582186666665,"d":"25.83%"},{"v":38750.37328,"d":"38,750"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20052.54,"d":"20,053"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5250.000000000001,"d":"5,250"},375,375,0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":45002.4,"d":"45,002"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6618,"d":"6,618"}}]
[{"v":155000,"d":"155,000"},{"v":0.25680885987096774,"d":"25.68%"},{"v":39805.37328,"d":"39,805"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20810.04,"d":"20,810"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":387.5,"d":"388"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":46702.4,"d":"46,702"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6868,"d":"6,868"}}]
[{"v":160000,"d":"160,000"},{"v":0.255377333,"d":"25.54%"},{"v":40860.37328,"d":"40,860"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21567.54,"d":"21,568"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5600.000000000001,"d":"5,600"},400,400,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":48402.4,"d":"48,402"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7118,"d":"7,118"}}]
[{"v":165000,"d":"165,000"},{"v":0.25403256533333335,"d":"25.40%"},{"v":41915.37328,"d":"41,915"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22325.04,"d":"22,325"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":412.5,"d":"413"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":50102.4,"d":"50,102"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7368,"d":"7,368"}}]
[{"v":170000,"d":"170,000"},{"v":0.25276690164705884,"d":"25.28%"},{"v":42970.37328,"d":"42,970"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23082.54,"d":"23,083"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":5950.000000000001,"d":"5,950"},425,425,0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":51802.4,"d":"51,802"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7618,"d":"7,618"}}]
[{"v":175000,"d":"175,000"},{"v":0.24932270445714286,"d":"24.93%"},{"v":43631.47328,"d":"43,631"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23446.14,"d":"23,446"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":437.5,"d":"438"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":180000,"d":"180,000"},{"v":0.24404985155555556,"d":"24.40%"},{"v":43928.97328,"d":"43,929"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23446.14,"d":"23,446"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6300.000000000001,"d":"6,300"},450,450,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":185000,"d":"185,000"},{"v":0.2390620177297297,"d":"23.91%"},{"v":44226.47328,"d":"44,226"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23446.14,"d":"23,446"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":462.5,"d":"463"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":190000,"d":"190,000"},{"v":0.2343367014736842,"d":"23.43%"},{"v":44523.97328,"d":"44,524"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23446.14,"d":"23,446"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6650.000000000001,"d":"6,650"},475,475,0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":195000,"d":"195,000"},{"v":0.22985370912820513,"d":"22.99%"},{"v":44821.47328,"d":"44,821"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23446.14,"d":"23,446"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":487.5,"d":"488"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":200000,"d":"200,000"},{"v":0.22559486639999998,"d":"22.56%"},{"v":45118.97328,"d":"45,119"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23446.14,"d":"23,446"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,{"v":41.72,"d":"42"},{"v":7000.000000000001,"d":"7,000"},500,500,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]

{"sheet":"OPE All Funds","index":27,"n_rows":170,"n_cols":20,"rows_kept":170}
["Operating Engineers IUOE (OPE)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.298]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.83,"d":"83%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.17000000000000004,"d":"17%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.68,"d":"68%"},{"$f":"1-S14","v":{"v":0.31999999999999995,"d":"32%"}}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.4801361,"d":"48.01%"}},{"$f":"SUM(D17:Q17)","v":{"v":9602.722,"d":"9,603"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":3229.6000000000004,"d":"3,230"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.444882704,"d":"44.49%"},{"v":11122.0676,"d":"11,122"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"v":4037.0000000000005,"d":"4,037"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},{"v":37.5,"d":"38"},0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.42138044,"d":"42.14%"},{"v":12641.4132,"d":"12,641"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":4844.400000000001,"d":"4,844"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1200,"d":"1,200"},75,45,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.40459310857142855,"d":"40.46%"},{"v":14160.7588,"d":"14,161"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":5651.8,"d":"5,652"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.39200261000000003,"d":"39.20%"},{"v":15680.1044,"d":"15,680"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":6459.200000000001,"d":"6,459"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1600,"d":"1,600"},100,60,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.38221,"d":"38.22%"},{"v":17199.45,"d":"17,199"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":7266.6,"d":"7,267"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.374375912,"d":"37.44%"},{"v":18718.795599999998,"d":"18,719"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":8074.000000000001,"d":"8,074"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":2000,"d":"2,000"},125,75,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.3661160567272727,"d":"36.61%"},{"v":20136.38312,"d":"20,136"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":8887.082,"d":"8,887"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12162.65,"d":"12,163"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1926.5000000000002,"d":"1,927"}}]
[{"v":60000,"d":"60,000"},{"v":0.35950527866666665,"d":"35.95%"},{"v":21570.31672,"d":"21,570"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":9978.582,"d":"9,979"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2400,"d":"2,400"},150,90,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13650.15,"d":"13,650"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2176.5,"d":"2,177"}}]
[{"v":65000,"d":"65,000"},{"v":0.3539115433846154,"d":"35.39%"},{"v":23004.25032,"d":"23,004"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":11070.082,"d":"11,070"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15137.65,"d":"15,138"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2426.5,"d":"2,427"}}]
[{"v":70000,"d":"70,000"},{"v":0.34911691314285714,"d":"34.91%"},{"v":24438.18392,"d":"24,438"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":12161.581999999999,"d":"12,162"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2800,"d":"2,800"},175,105,0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16625.149999999998,"d":"16,625"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2676.5,"d":"2,677"}}]
[{"v":75000,"d":"75,000"},{"v":0.34496156693333335,"d":"34.50%"},{"v":25872.11752,"d":"25,872"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":13253.081999999999,"d":"13,253"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18112.649999999998,"d":"18,113"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2926.5,"d":"2,927"}}]
[{"v":80000,"d":"80,000"},{"v":0.341325639,"d":"34.13%"},{"v":27306.05112,"d":"27,306"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":14344.581999999999,"d":"14,345"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":3200,"d":"3,200"},200,120,0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19600.149999999998,"d":"19,600"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3176.5,"d":"3,177"}}]
[{"v":85000,"d":"85,000"},{"v":0.3381174672941176,"d":"33.81%"},{"v":28739.98472,"d":"28,740"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":15436.081999999999,"d":"15,436"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21087.649999999998,"d":"21,088"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3426.5,"d":"3,427"}}]
[{"v":90000,"d":"90,000"},{"v":0.3351857591111111,"d":"33.52%"},{"v":30166.71832,"d":"30,167"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16527.582,"d":"16,528"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3600,"d":"3,600"},225,135,0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22575.149999999998,"d":"22,575"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3676.5,"d":"3,677"}}]
[{"v":95000,"d":"95,000"},{"v":0.3324489675789473,"d":"33.24%"},{"v":31582.651919999997,"d":"31,583"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17619.082,"d":"17,619"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24062.649999999998,"d":"24,063"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3926.5,"d":"3,927"}}]
[{"v":100000,"d":"100,000"},{"v":0.32998585519999996,"d":"33.00%"},{"v":32998.58551999999,"d":"32,999"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18710.582,"d":"18,711"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4000,"d":"4,000"},250,150,0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25550.149999999998,"d":"25,550"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4176.5,"d":"4,177"}}]
[{"v":105000,"d":"105,000"},{"v":0.3276912906666666,"d":"32.77%"},{"v":34407.58551999999,"d":"34,408"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19802.082,"d":"19,802"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":27037.649999999998,"d":"27,038"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4426.5,"d":"4,427"}}]
[{"v":110000,"d":"110,000"},{"v":0.32560532290909083,"d":"32.56%"},{"v":35816.58551999999,"d":"35,817"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":20893.582,"d":"20,894"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4400,"d":"4,400"},275,165,0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":28525.149999999998,"d":"28,525"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4676.5,"d":"4,677"}}]
[{"v":115000,"d":"115,000"},{"v":0.32370074365217383,"d":"32.37%"},{"v":37225.58551999999,"d":"37,226"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":21985.082,"d":"21,985"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":30012.649999999998,"d":"30,013"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4926.5,"d":"4,927"}}]
[{"v":120000,"d":"120,000"},{"v":0.32195487933333333,"d":"32.20%"},{"v":38634.58552,"d":"38,635"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":23076.582,"d":"23,077"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":31500.149999999998,"d":"31,500"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5176.5,"d":"5,177"}}]
[{"v":125000,"d":"125,000"},{"v":0.32034868416,"d":"32.03%"},{"v":40043.58552,"d":"40,044"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":24168.082000000002,"d":"24,168"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":32987.65,"d":"32,988"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5426.5,"d":"5,427"}}]
[{"v":130000,"d":"130,000"},{"v":0.3188660424615385,"d":"31.89%"},{"v":41452.58552,"d":"41,453"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25259.582000000002,"d":"25,260"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5200,"d":"5,200"},325,195,0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":34475.15,"d":"34,475"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5676.5,"d":"5,677"}}]
[{"v":135000,"d":"135,000"},{"v":0.3174932260740741,"d":"31.75%"},{"v":42861.58552,"d":"42,862"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":26351.082000000002,"d":"26,351"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":35962.65,"d":"35,963"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5926.5,"d":"5,927"}}]
[{"v":140000,"d":"140,000"},{"v":0.31621846800000003,"d":"31.62%"},{"v":44270.58552,"d":"44,271"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":27442.582000000002,"d":"27,443"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600,"d":"5,600"},350,210,0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":37450.15,"d":"37,450"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6176.5,"d":"6,177"}}]
[{"v":145000,"d":"145,000"},{"v":0.31503162427586207,"d":"31.50%"},{"v":45679.58552,"d":"45,680"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":28534.082000000002,"d":"28,534"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":38937.65,"d":"38,938"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6426.5,"d":"6,427"}}]
[{"v":150000,"d":"150,000"},{"v":0.31392390346666665,"d":"31.39%"},{"v":47088.58552,"d":"47,089"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":29625.582000000002,"d":"29,626"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6000,"d":"6,000"},375,225,0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":40425.15,"d":"40,425"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6676.5,"d":"6,677"}}]
[{"v":155000,"d":"155,000"},{"v":0.31288764851612905,"d":"31.29%"},{"v":48497.58552,"d":"48,498"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":30717.082000000002,"d":"30,717"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":41912.65,"d":"41,913"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6926.5,"d":"6,927"}}]
[{"v":160000,"d":"160,000"},{"v":0.3119161595,"d":"31.19%"},{"v":49906.58552,"d":"49,907"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":31808.582000000002,"d":"31,809"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6400,"d":"6,400"},400,240,0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43400.15,"d":"43,400"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7176.5,"d":"7,177"}}]
[{"v":165000,"d":"165,000"},{"v":0.30567173648484847,"d":"30.57%"},{"v":50435.83652,"d":"50,436"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":170000,"d":"170,000"},{"v":0.29854903835294117,"d":"29.85%"},{"v":50753.33652,"d":"50,753"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6800,"d":"6,800"},425,255,0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":175000,"d":"175,000"},{"v":0.2918333515428571,"d":"29.18%"},{"v":51070.83652,"d":"51,071"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":180000,"d":"180,000"},{"v":0.28549075844444444,"d":"28.55%"},{"v":51388.33652,"d":"51,388"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7200,"d":"7,200"},450,270,0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":185000,"d":"185,000"},{"v":0.2794910082162162,"d":"27.95%"},{"v":51705.83652,"d":"51,706"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":190000,"d":"190,000"},{"v":0.27380703431578945,"d":"27.38%"},{"v":52023.33652,"d":"52,023"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7600,"d":"7,600"},475,285,0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":195000,"d":"195,000"},{"v":0.26841454625641026,"d":"26.84%"},{"v":52340.83652,"d":"52,341"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":200000,"d":"200,000"},{"v":0.26329168259999997,"d":"26.33%"},{"v":52658.33652,"d":"52,658"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":32020.333000000002,"d":"32,020"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2257.308,"d":"2,257"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1441.2815999999998,"d":"1,441"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":8000,"d":"8,000"},500,300,0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.48033477999999996,"d":"48.03%"}},{"$f":"SUM(D56:Q56)","v":{"v":9606.6956,"d":"9,607"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":3229.6000000000004,"d":"3,230"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.443791648,"d":"44.38%"},{"v":11094.7912,"d":"11,095"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":4037.0000000000005,"d":"4,037"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.41942956000000003,"d":"41.94%"},{"v":12582.8868,"d":"12,583"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":4844.400000000001,"d":"4,844"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.4020280685714286,"d":"40.20%"},{"v":14070.9824,"d":"14,071"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":5651.8,"d":"5,652"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.38897695000000004,"d":"38.90%"},{"v":15559.078000000001,"d":"15,559"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":6459.200000000001,"d":"6,459"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.37882608000000006,"d":"37.88%"},{"v":17047.173600000002,"d":"17,047"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":7266.6,"d":"7,267"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.37070538399999997,"d":"37.07%"},{"v":18535.2692,"d":"18,535"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":8074.000000000001,"d":"8,074"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.3627745061818182,"d":"36.28%"},{"v":19952.597840000002,"d":"19,953"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":8881.400000000001,"d":"8,881"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12155,"d":"12,155"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.3557749573333333,"d":"35.58%"},{"v":21346.49744,"d":"21,346"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":9904.716,"d":"9,905"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13550.699999999999,"d":"13,551"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2157,"d":"2,157"}}]
[{"v":65000,"d":"65,000"},{"v":0.3499874006153846,"d":"35.00%"},{"v":22749.18104,"d":"22,749"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":10996.216,"d":"10,996"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15038.199999999999,"d":"15,038"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2407,"d":"2,407"}}]
[{"v":70000,"d":"70,000"},{"v":0.3450266377142857,"d":"34.50%"},{"v":24151.86464,"d":"24,152"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":12087.716,"d":"12,088"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16525.7,"d":"16,526"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2657,"d":"2,657"}}]
[{"v":75000,"d":"75,000"},{"v":0.34072730986666666,"d":"34.07%"},{"v":25554.54824,"d":"25,555"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":13179.216,"d":"13,179"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18013.2,"d":"18,013"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2907,"d":"2,907"}}]
[{"v":80000,"d":"80,000"},{"v":0.336965398,"d":"33.70%"},{"v":26957.23184,"d":"26,957"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":14270.716,"d":"14,271"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19500.7,"d":"19,501"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3157,"d":"3,157"}}]
[{"v":85000,"d":"85,000"},{"v":0.3336460640000001,"d":"33.36%"},{"v":28359.915440000004,"d":"28,360"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":15362.216000000002,"d":"15,362"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20988.2,"d":"20,988"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3407,"d":"3,407"}}]
[{"v":90000,"d":"90,000"},{"v":0.3306955448888889,"d":"33.07%"},{"v":29762.59904,"d":"29,763"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":16453.716,"d":"16,454"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22475.7,"d":"22,476"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3657,"d":"3,657"}}]
[{"v":95000,"d":"95,000"},{"v":0.32790023831578946,"d":"32.79%"},{"v":31150.52264,"d":"31,151"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17545.216,"d":"17,545"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23963.2,"d":"23,963"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3907,"d":"3,907"}}]
[{"v":100000,"d":"100,000"},{"v":0.3253520624,"d":"32.54%"},{"v":32535.20624,"d":"32,535"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18636.716,"d":"18,637"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25450.7,"d":"25,451"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4157,"d":"4,157"}}]
[{"v":105000,"d":"105,000"},{"v":0.3229805356190476,"d":"32.30%"},{"v":33912.95624,"d":"33,913"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19728.216,"d":"19,728"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":26938.2,"d":"26,938"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4407,"d":"4,407"}}]
[{"v":110000,"d":"110,000"},{"v":0.3208246021818182,"d":"32.08%"},{"v":35290.70624,"d":"35,291"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20819.716,"d":"20,820"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":28425.7,"d":"28,426"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4657,"d":"4,657"}}]
[{"v":115000,"d":"115,000"},{"v":0.3188561412173913,"d":"31.89%"},{"v":36668.45624,"d":"36,668"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21911.216,"d":"21,911"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":29913.2,"d":"29,913"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4907,"d":"4,907"}}]
[{"v":120000,"d":"120,000"},{"v":0.31705171866666665,"d":"31.71%"},{"v":38046.20624,"d":"38,046"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":23002.716,"d":"23,003"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":31400.7,"d":"31,401"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5157,"d":"5,157"}}]
[{"v":125000,"d":"125,000"},{"v":0.31539164991999996,"d":"31.54%"},{"v":39423.95623999999,"d":"39,424"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":24094.216,"d":"24,094"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":32888.2,"d":"32,888"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5407,"d":"5,407"}}]
[{"v":130000,"d":"130,000"},{"v":0.3138592787692307,"d":"31.39%"},{"v":40801.70623999999,"d":"40,802"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":25185.716,"d":"25,186"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":34375.7,"d":"34,376"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5657,"d":"5,657"}}]
[{"v":135000,"d":"135,000"},{"v":0.3124404165925926,"d":"31.24%"},{"v":42179.45624,"d":"42,179"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26277.216,"d":"26,277"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":35863.2,"d":"35,863"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5907,"d":"5,907"}}]
[{"v":140000,"d":"140,000"},{"v":0.3111229017142857,"d":"31.11%"},{"v":43557.20624,"d":"43,557"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":27368.716,"d":"27,369"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":37350.7,"d":"37,351"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6157,"d":"6,157"}}]
[{"v":145000,"d":"145,000"},{"v":0.3098962499310345,"d":"30.99%"},{"v":44934.95624,"d":"44,935"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":28460.216,"d":"28,460"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":38838.2,"d":"38,838"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6407,"d":"6,407"}}]
[{"v":150000,"d":"150,000"},{"v":0.3087513749333333,"d":"30.88%"},{"v":46312.70624,"d":"46,313"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":29551.716,"d":"29,552"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":40325.7,"d":"40,326"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6657,"d":"6,657"}}]
[{"v":155000,"d":"155,000"},{"v":0.3076803628387097,"d":"30.77%"},{"v":47690.45624,"d":"47,690"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":30643.216,"d":"30,643"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":41813.2,"d":"41,813"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6907,"d":"6,907"}}]
[{"v":160000,"d":"160,000"},{"v":0.306676289,"d":"30.67%"},{"v":49068.20624,"d":"49,068"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":31734.716,"d":"31,735"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":43300.7,"d":"43,301"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7157,"d":"7,157"}}]
[{"v":165000,"d":"165,000"},{"v":0.305468462060606,"d":"30.55%"},{"v":50402.296239999996,"d":"50,402"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":170000,"d":"170,000"},{"v":0.2981679190588235,"d":"29.82%"},{"v":50688.546239999996,"d":"50,689"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":175000,"d":"175,000"},{"v":0.29128454994285713,"d":"29.13%"},{"v":50974.796239999996,"d":"50,975"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":180000,"d":"180,000"},{"v":0.2847835902222222,"d":"28.48%"},{"v":51261.046239999996,"d":"51,261"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":185000,"d":"185,000"},{"v":0.2786340337297297,"d":"27.86%"},{"v":51547.296239999996,"d":"51,547"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":190000,"d":"190,000"},{"v":0.2728081381052631,"d":"27.28%"},{"v":51833.546239999996,"d":"51,834"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":195000,"d":"195,000"},{"v":0.26728100635897434,"d":"26.73%"},{"v":52119.796239999996,"d":"52,120"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":200000,"d":"200,000"},{"v":0.26203023119999996,"d":"26.20%"},{"v":52406.046239999996,"d":"52,406"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":32782.556,"d":"32,783"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2335.6295999999998,"d":"2,336"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1491.9336,"d":"1,492"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.49956494,"d":"49.96%"}},{"$f":"SUM(D95:Q95)","v":{"v":9991.2988,"d":"9,991"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":3460.8000000000006,"d":"3,461"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.461487776,"d":"46.15%"},{"v":11537.1944,"d":"11,537"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":4326.000000000001,"d":"4,326"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.436103,"d":"43.61%"},{"v":13083.09,"d":"13,083"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":5191.200000000001,"d":"5,191"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.4179710171428571,"d":"41.80%"},{"v":14628.9856,"d":"14,629"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":6056.4000000000015,"d":"6,056"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.4043720300000001,"d":"40.44%"},{"v":16174.881200000003,"d":"16,175"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":6921.600000000001,"d":"6,922"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.3937950400000001,"d":"39.38%"},{"v":17720.776800000003,"d":"17,721"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":7786.800000000002,"d":"7,787"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.3853334480000001,"d":"38.53%"},{"v":19266.672400000003,"d":"19,267"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":8652.000000000002,"d":"8,652"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.37770043927272734,"d":"37.77%"},{"v":20773.524160000004,"d":"20,774"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":9517.200000000003,"d":"9,517"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.37098429600000005,"d":"37.10%"},{"v":22259.057760000003,"d":"22,259"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":10567.800000000001,"d":"10,568"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14535,"d":"14,535"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2137.5,"d":"2,138"}}]
[{"v":65000,"d":"65,000"},{"v":0.36624986707692314,"d":"36.62%"},{"v":23806.241360000004,"d":"23,806"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":11803.800000000001,"d":"11,804"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16235,"d":"16,235"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2387.5,"d":"2,388"}}]
[{"v":70000,"d":"70,000"},{"v":0.3621917851428572,"d":"36.22%"},{"v":25353.424960000004,"d":"25,353"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":13039.800000000001,"d":"13,040"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17935,"d":"17,935"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2637.5,"d":"2,638"}}]
[{"v":75000,"d":"75,000"},{"v":0.35867478080000004,"d":"35.87%"},{"v":26900.608560000004,"d":"26,901"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":14275.800000000001,"d":"14,276"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19635,"d":"19,635"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5,"d":"2,888"}}]
[{"v":80000,"d":"80,000"},{"v":0.35559740200000006,"d":"35.56%"},{"v":28447.792160000005,"d":"28,448"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":15511.800000000001,"d":"15,512"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21335,"d":"21,335"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3137.5,"d":"3,138"}}]
[{"v":85000,"d":"85,000"},{"v":0.3528820677647059,"d":"35.29%"},{"v":29994.97576,"d":"29,995"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":16747.8,"d":"16,748"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23035,"d":"23,035"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3387.5,"d":"3,388"}}]
[{"v":90000,"d":"90,000"},{"v":0.3504684373333334,"d":"35.05%"},{"v":31542.159360000005,"d":"31,542"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":17983.800000000003,"d":"17,984"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24735,"d":"24,735"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3637.5,"d":"3,638"}}]
[{"v":95000,"d":"95,000"},{"v":0.3482671890526316,"d":"34.83%"},{"v":33085.38296,"d":"33,085"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19219.800000000003,"d":"19,220"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26435,"d":"26,435"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3887.5,"d":"3,888"}}]
[{"v":100000,"d":"100,000"},{"v":0.34614566560000004,"d":"34.61%"},{"v":34614.56656000001,"d":"34,615"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20455.800000000003,"d":"20,456"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":28135,"d":"28,135"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4137.5,"d":"4,138"}}]
[{"v":105000,"d":"105,000"},{"v":0.34416015771428576,"d":"34.42%"},{"v":36136.81656000001,"d":"36,137"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21691.800000000003,"d":"21,692"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":29835,"d":"29,835"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4387.5,"d":"4,388"}}]
[{"v":110000,"d":"110,000"},{"v":0.3423551505454545,"d":"34.24%"},{"v":37659.06656,"d":"37,659"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22927.800000000003,"d":"22,928"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":31535,"d":"31,535"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.5,"d":"4,638"}}]
[{"v":115000,"d":"115,000"},{"v":0.3407071005217392,"d":"34.07%"},{"v":39181.31656000001,"d":"39,181"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":24163.800000000003,"d":"24,164"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33235,"d":"33,235"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4887.5,"d":"4,888"}}]
[{"v":120000,"d":"120,000"},{"v":0.33919638800000007,"d":"33.92%"},{"v":40703.56656000001,"d":"40,704"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":25399.800000000003,"d":"25,400"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":34935,"d":"34,935"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5137.5,"d":"5,138"}}]
[{"v":125000,"d":"125,000"},{"v":0.33780653248000003,"d":"33.78%"},{"v":42225.81656000001,"d":"42,226"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":26635.800000000003,"d":"26,636"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":36635,"d":"36,635"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5387.5,"d":"5,388"}}]
[{"v":130000,"d":"130,000"},{"v":0.336523588923077,"d":"33.65%"},{"v":43748.06656000001,"d":"43,748"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":27871.800000000003,"d":"27,872"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":38335,"d":"38,335"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5637.5,"d":"5,638"}}]
[{"v":135000,"d":"135,000"},{"v":0.33533567822222227,"d":"33.53%"},{"v":45270.31656000001,"d":"45,270"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":29107.800000000003,"d":"29,108"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":40035,"d":"40,035"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5887.5,"d":"5,888"}}]
[{"v":140000,"d":"140,000"},{"v":0.3342326182857143,"d":"33.42%"},{"v":46792.56656000001,"d":"46,793"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30343.800000000003,"d":"30,344"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":41735,"d":"41,735"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6137.5,"d":"6,138"}}]
[{"v":145000,"d":"145,000"},{"v":0.3332056314482759,"d":"33.32%"},{"v":48314.81656000001,"d":"48,315"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":31579.800000000003,"d":"31,580"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":43435,"d":"43,435"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6387.5,"d":"6,388"}}]
[{"v":150000,"d":"150,000"},{"v":0.33224711040000005,"d":"33.22%"},{"v":49837.06656000001,"d":"49,837"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":32815.8,"d":"32,816"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":45135,"d":"45,135"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6637.5,"d":"6,638"}}]
[{"v":155000,"d":"155,000"},{"v":0.3313504294193549,"d":"33.14%"},{"v":51359.31656000001,"d":"51,359"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":34051.8,"d":"34,052"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":46835,"d":"46,835"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6887.5,"d":"6,888"}}]
[{"v":160000,"d":"160,000"},{"v":0.33050979100000005,"d":"33.05%"},{"v":52881.56656000001,"d":"52,882"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":35287.8,"d":"35,288"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":48535,"d":"48,535"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7137.5,"d":"7,138"}}]
[{"v":165000,"d":"165,000"},{"v":0.3297201003636364,"d":"32.97%"},{"v":54403.81656000001,"d":"54,404"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":36523.8,"d":"36,524"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":50235,"d":"50,235"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7387.5,"d":"7,388"}}]
[{"v":170000,"d":"170,000"},{"v":0.32694109741176475,"d":"32.69%"},{"v":55579.986560000005,"d":"55,580"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":37413.72,"d":"37,414"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":175000,"d":"175,000"},{"v":0.3192356374857143,"d":"31.92%"},{"v":55866.236560000005,"d":"55,866"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":37413.72,"d":"37,414"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":180000,"d":"180,000"},{"v":0.3119582586666667,"d":"31.20%"},{"v":56152.486560000005,"d":"56,152"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":37413.72,"d":"37,414"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":185000,"d":"185,000"},{"v":0.3050742516756757,"d":"30.51%"},{"v":56438.736560000005,"d":"56,439"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":37413.72,"d":"37,414"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":190000,"d":"190,000"},{"v":0.2985525608421053,"d":"29.86%"},{"v":56724.986560000005,"d":"56,725"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":37413.72,"d":"37,414"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":195000,"d":"195,000"},{"v":0.2923653156923077,"d":"29.24%"},{"v":57011.236560000005,"d":"57,011"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":37413.72,"d":"37,414"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":200000,"d":"200,000"},{"v":0.2864874328,"d":"28.65%"},{"v":57297.486560000005,"d":"57,297"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":37413.72,"d":"37,414"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2429.5788000000002,"d":"2,430"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1551.3876000000002,"d":"1,551"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.5177396,"d":"51.77%"}},{"$f":"SUM(D134:Q134)","v":{"v":10354.792,"d":"10,355"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":3460.8000000000006,"d":"3,461"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.478027504,"d":"47.80%"},{"v":11950.6876,"d":"11,951"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":4326.000000000001,"d":"4,326"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.4515527733333333,"d":"45.16%"},{"v":13546.5832,"d":"13,547"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":5191.200000000001,"d":"5,191"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.4326422514285714,"d":"43.26%"},{"v":15142.478799999999,"d":"15,142"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":6056.4000000000015,"d":"6,056"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.4184593600000001,"d":"41.85%"},{"v":16738.374400000004,"d":"16,738"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":6921.600000000001,"d":"6,922"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.40742822222222225,"d":"40.74%"},{"v":18334.27,"d":"18,334"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":7786.800000000002,"d":"7,787"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.398603312,"d":"39.86%"},{"v":19930.1656,"d":"19,930"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":8652.000000000002,"d":"8,652"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.39124982690909094,"d":"39.12%"},{"v":21518.74048,"d":"21,519"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":9517.200000000003,"d":"9,517"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.38350360133333333,"d":"38.35%"},{"v":23010.21608,"d":"23,010"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":10471.392,"d":"10,471"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2100,"d":"2,100"},150,15,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14402.4,"d":"14,402"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2118,"d":"2,118"}}]
[{"v":65000,"d":"65,000"},{"v":0.3778061489230769,"d":"37.78%"},{"v":24557.39968,"d":"24,557"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":11707.392000000002,"d":"11,707"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16102.4,"d":"16,102"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2368,"d":"2,368"}}]
[{"v":70000,"d":"70,000"},{"v":0.37292261828571427,"d":"37.29%"},{"v":26104.58328,"d":"26,105"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":12943.392,"d":"12,943"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17802.399999999998,"d":"17,802"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2618,"d":"2,618"}}]
[{"v":75000,"d":"75,000"},{"v":0.36869022506666665,"d":"36.87%"},{"v":27651.76688,"d":"27,652"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":14179.392,"d":"14,179"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19502.399999999998,"d":"19,502"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2868,"d":"2,868"}}]
[{"v":80000,"d":"80,000"},{"v":0.364986881,"d":"36.50%"},{"v":29198.95048,"d":"29,199"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":15415.392,"d":"15,415"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21202.399999999998,"d":"21,202"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3118,"d":"3,118"}}]
[{"v":85000,"d":"85,000"},{"v":0.36171922447058824,"d":"36.17%"},{"v":30746.13408,"d":"30,746"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":16651.392,"d":"16,651"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22902.399999999998,"d":"22,902"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3368,"d":"3,368"}}]
[{"v":90000,"d":"90,000"},{"v":0.35881464088888887,"d":"35.88%"},{"v":32293.31768,"d":"32,293"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":17887.392,"d":"17,887"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24602.399999999998,"d":"24,602"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3618,"d":"3,618"}}]
[{"v":95000,"d":"95,000"},{"v":0.3562158029473684,"d":"35.62%"},{"v":33840.50128,"d":"33,841"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":19123.392,"d":"19,123"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26302.399999999998,"d":"26,302"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3868,"d":"3,868"}}]
[{"v":100000,"d":"100,000"},{"v":0.3537688488,"d":"35.38%"},{"v":35376.88488,"d":"35,377"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20359.392,"d":"20,359"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":28002.399999999998,"d":"28,002"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4118,"d":"4,118"}}]
[{"v":105000,"d":"105,000"},{"v":0.3514203321904762,"d":"35.14%"},{"v":36899.13488,"d":"36,899"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21595.392,"d":"21,595"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":29702.399999999998,"d":"29,702"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4368,"d":"4,368"}}]
[{"v":110000,"d":"110,000"},{"v":0.3492853170909091,"d":"34.93%"},{"v":38421.38488,"d":"38,421"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22831.392,"d":"22,831"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":31402.399999999998,"d":"31,402"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4618,"d":"4,618"}}]
[{"v":115000,"d":"115,000"},{"v":0.34733595547826085,"d":"34.73%"},{"v":39943.63488,"d":"39,944"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":24067.392,"d":"24,067"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":33102.4,"d":"33,102"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4868,"d":"4,868"}}]
[{"v":120000,"d":"120,000"},{"v":0.34554904066666664,"d":"34.55%"},{"v":41465.88488,"d":"41,466"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":25303.392,"d":"25,303"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":34802.4,"d":"34,802"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5118,"d":"5,118"}}]
[{"v":125000,"d":"125,000"},{"v":0.34390507904,"d":"34.39%"},{"v":42988.13488,"d":"42,988"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":26539.392,"d":"26,539"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":36502.4,"d":"36,502"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5368,"d":"5,368"}}]
[{"v":130000,"d":"130,000"},{"v":0.34238757599999997,"d":"34.24%"},{"v":44510.38488,"d":"44,510"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":27775.392,"d":"27,775"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":38202.4,"d":"38,202"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5618,"d":"5,618"}}]
[{"v":135000,"d":"135,000"},{"v":0.34098248059259256,"d":"34.10%"},{"v":46032.63488,"d":"46,033"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":29011.392,"d":"29,011"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":39902.4,"d":"39,902"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5868,"d":"5,868"}}]
[{"v":140000,"d":"140,000"},{"v":0.33967774914285714,"d":"33.97%"},{"v":47554.88488,"d":"47,555"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":30247.392,"d":"30,247"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":41602.4,"d":"41,602"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6118,"d":"6,118"}}]
[{"v":145000,"d":"145,000"},{"v":0.3384629991724138,"d":"33.85%"},{"v":49077.13488,"d":"49,077"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":31483.392,"d":"31,483"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":43302.4,"d":"43,302"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6368,"d":"6,368"}}]
[{"v":150000,"d":"150,000"},{"v":0.3373292325333333,"d":"33.73%"},{"v":50599.38488,"d":"50,599"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":32719.392,"d":"32,719"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":45002.4,"d":"45,002"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6618,"d":"6,618"}}]
[{"v":155000,"d":"155,000"},{"v":0.3362686121290323,"d":"33.63%"},{"v":52121.634880000005,"d":"52,122"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":33955.39200000001,"d":"33,955"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":46702.4,"d":"46,702"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6868,"d":"6,868"}}]
[{"v":160000,"d":"160,000"},{"v":0.3352742805,"d":"33.53%"},{"v":53643.884880000005,"d":"53,644"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":35191.39200000001,"d":"35,191"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":48402.4,"d":"48,402"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7118,"d":"7,118"}}]
[{"v":165000,"d":"165,000"},{"v":0.33434021139393943,"d":"33.43%"},{"v":55166.134880000005,"d":"55,166"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":36427.39200000001,"d":"36,427"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":50102.4,"d":"50,102"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7368,"d":"7,368"}}]
[{"v":170000,"d":"170,000"},{"v":0.3334610875294118,"d":"33.35%"},{"v":56688.384880000005,"d":"56,688"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":37663.39200000001,"d":"37,663"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":51802.4,"d":"51,802"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7618,"d":"7,618"}}]
[{"v":175000,"d":"175,000"},{"v":0.32895951360000003,"d":"32.90%"},{"v":57567.914880000004,"d":"57,568"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":38256.672,"d":"38,257"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":180000,"d":"180,000"},{"v":0.3214120271111111,"d":"32.14%"},{"v":57854.164880000004,"d":"57,854"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":38256.672,"d":"38,257"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":185000,"d":"185,000"},{"v":0.3142725128648649,"d":"31.43%"},{"v":58140.414880000004,"d":"58,140"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":38256.672,"d":"38,257"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":190000,"d":"190,000"},{"v":0.3075087625263158,"d":"30.75%"},{"v":58426.664880000004,"d":"58,427"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":38256.672,"d":"38,257"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":195000,"d":"195,000"},{"v":0.3010918711794872,"d":"30.11%"},{"v":58712.914880000004,"d":"58,713"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":38256.672,"d":"38,257"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":200000,"d":"200,000"},{"v":0.2949958244,"d":"29.50%"},{"v":58999.164880000004,"d":"58,999"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":38256.672,"d":"38,257"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2551.014,"d":"2,551"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1628.4456,"d":"1,628"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]

{"sheet":"OPM All Funds","index":28,"n_rows":170,"n_cols":20,"rows_kept":170}
["Operations & Maintenance BUC (OPM)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.298]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"$f":"0.392+0.195*0.75","v":{"v":0.53825,"d":"54%"}},"Adjusted for co-pay"]
[{"$nulls":6},"Single",{"$f":"0.049+0.041*0.775","v":{"v":0.08077500000000001,"d":"8%"}},"Adjusted for co-pay"]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":0.015,"d":"1.50%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":3.4,"d":"340%"},{"v":0.035,"d":"3.50%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.58,"d":"58%"},{"v":0.09,"d":"9%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.3958247615,"d":"39.58%"}},{"$f":"SUM(D17:Q17)","v":{"v":7916.49523,"d":"7,916"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":2626.6,"d":"2,627"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,300,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.37410363320000006,"d":"37.41%"},{"v":9352.590830000001,"d":"9,353"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"v":3283.25,"d":"3,283"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":1000,"d":"1,000"},{"v":62.5,"d":"63"},375,0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.359622881,"d":"35.96%"},{"v":10788.68643,"d":"10,789"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"v":3939.8999999999996,"d":"3,940"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1200,"d":"1,200"},75,450,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.34927948657142854,"d":"34.93%"},{"v":12224.782029999998,"d":"12,225"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"v":4596.549999999999,"d":"4,597"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},525,0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.34152194075000003,"d":"34.15%"},{"v":13660.87763,"d":"13,661"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"v":5253.2,"d":"5,253"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1600,"d":"1,600"},100,600,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.33548829399999996,"d":"33.55%"},{"v":15096.97323,"d":"15,097"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"v":5909.849999999999,"d":"5,910"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},675,0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.33066137659999995,"d":"33.07%"},{"v":16533.068829999997,"d":"16,533"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"v":6566.5,"d":"6,567"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":2000,"d":"2,000"},125,750,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.32484175181818176,"d":"32.48%"},{"v":17866.296349999997,"d":"17,866"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"v":7227.722,"d":"7,228"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},825,0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12162.65,"d":"12,163"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1926.5000000000002,"d":"1,927"}}]
[{"v":60000,"d":"60,000"},{"v":0.3193579991666667,"d":"31.94%"},{"v":19161.47995,"d":"19,161"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"v":8112.972,"d":"8,113"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2400,"d":"2,400"},150,900,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13650.15,"d":"13,650"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2176.5,"d":"2,177"}}]
[{"v":65000,"d":"65,000"},{"v":0.3147179007692308,"d":"31.47%"},{"v":20456.66355,"d":"20,457"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"v":8998.222,"d":"8,998"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},975,0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15137.65,"d":"15,138"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2426.5,"d":"2,427"}}]
[{"v":70000,"d":"70,000"},{"v":0.31074067357142854,"d":"31.07%"},{"v":21751.847149999998,"d":"21,752"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"v":9883.471999999998,"d":"9,883"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2800,"d":"2,800"},175,{"v":1050,"d":"1,050"},0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16625.149999999998,"d":"16,625"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2676.5,"d":"2,677"}}]
[{"v":75000,"d":"75,000"},{"v":0.3072937433333333,"d":"30.73%"},{"v":23047.030749999998,"d":"23,047"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"v":10768.721999999998,"d":"10,769"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":1125,"d":"1,125"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18112.649999999998,"d":"18,113"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2926.5,"d":"2,927"}}]
[{"v":80000,"d":"80,000"},{"v":0.304277679375,"d":"30.43%"},{"v":24342.21435,"d":"24,342"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"v":11653.971999999998,"d":"11,654"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":3200,"d":"3,200"},200,{"v":1200,"d":"1,200"},0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19600.149999999998,"d":"19,600"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3176.5,"d":"3,177"}}]
[{"v":85000,"d":"85,000"},{"v":0.3016164464705882,"d":"30.16%"},{"v":25637.39795,"d":"25,637"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"v":12539.221999999998,"d":"12,539"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":1275,"d":"1,275"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21087.649999999998,"d":"21,088"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3426.5,"d":"3,427"}}]
[{"v":90000,"d":"90,000"},{"v":0.2991709061111111,"d":"29.92%"},{"v":26925.38155,"d":"26,925"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13424.471999999998,"d":"13,424"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3600,"d":"3,600"},225,{"v":1350,"d":"1,350"},0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22575.149999999998,"d":"22,575"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3676.5,"d":"3,677"}}]
[{"v":95000,"d":"95,000"},{"v":0.2968691068421052,"d":"29.69%"},{"v":28202.565149999995,"d":"28,203"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14309.721999999998,"d":"14,310"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":1425,"d":"1,425"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24062.649999999998,"d":"24,063"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3926.5,"d":"3,927"}}]
[{"v":100000,"d":"100,000"},{"v":0.29479748749999996,"d":"29.48%"},{"v":29479.748749999995,"d":"29,480"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15194.971999999998,"d":"15,195"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4000,"d":"4,000"},250,{"v":1500,"d":"1,500"},0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25550.149999999998,"d":"25,550"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4176.5,"d":"4,177"}}]
[{"v":105000,"d":"105,000"},{"v":0.2928571309523809,"d":"29.29%"},{"v":30749.998749999995,"d":"30,750"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16080.221999999998,"d":"16,080"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":1575,"d":"1,575"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":27037.649999999998,"d":"27,038"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4426.5,"d":"4,427"}}]
[{"v":110000,"d":"110,000"},{"v":0.29109317045454536,"d":"29.11%"},{"v":32020.24874999999,"d":"32,020"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16965.471999999994,"d":"16,965"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4400,"d":"4,400"},275,{"v":1650,"d":"1,650"},0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":28525.149999999998,"d":"28,525"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4676.5,"d":"4,677"}}]
[{"v":115000,"d":"115,000"},{"v":0.2894825978260869,"d":"28.95%"},{"v":33290.49874999999,"d":"33,290"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17850.721999999994,"d":"17,851"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":1725,"d":"1,725"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":30012.649999999998,"d":"30,013"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4926.5,"d":"4,927"}}]
[{"v":120000,"d":"120,000"},{"v":0.28800623958333327,"d":"28.80%"},{"v":34560.74874999999,"d":"34,561"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18735.971999999994,"d":"18,736"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,{"v":1800,"d":"1,800"},0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":31500.149999999998,"d":"31,500"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5176.5,"d":"5,177"}}]
[{"v":125000,"d":"125,000"},{"v":0.28664798999999996,"d":"28.66%"},{"v":35830.99875,"d":"35,831"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19621.221999999998,"d":"19,621"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":1875,"d":"1,875"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":32987.65,"d":"32,988"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5426.5,"d":"5,427"}}]
[{"v":130000,"d":"130,000"},{"v":0.28539422115384616,"d":"28.54%"},{"v":37101.24875,"d":"37,101"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":20506.471999999998,"d":"20,506"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5200,"d":"5,200"},325,{"v":1950,"d":"1,950"},0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":34475.15,"d":"34,475"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5676.5,"d":"5,677"}}]
[{"v":135000,"d":"135,000"},{"v":0.2842333240740741,"d":"28.42%"},{"v":38371.49875,"d":"38,371"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":21391.721999999998,"d":"21,392"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":2025,"d":"2,025"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":35962.65,"d":"35,963"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5926.5,"d":"5,927"}}]
[{"v":140000,"d":"140,000"},{"v":0.28315534821428573,"d":"28.32%"},{"v":39641.74875,"d":"39,642"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":22276.971999999998,"d":"22,277"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600,"d":"5,600"},350,{"v":2100,"d":"2,100"},0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":37450.15,"d":"37,450"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6176.5,"d":"6,177"}}]
[{"v":145000,"d":"145,000"},{"v":0.2821517155172414,"d":"28.22%"},{"v":40911.99875,"d":"40,912"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":23162.221999999998,"d":"23,162"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":2175,"d":"2,175"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":38937.65,"d":"38,938"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6426.5,"d":"6,427"}}]
[{"v":150000,"d":"150,000"},{"v":0.28121499166666664,"d":"28.12%"},{"v":42182.24875,"d":"42,182"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":24047.471999999998,"d":"24,047"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6000,"d":"6,000"},375,{"v":2250,"d":"2,250"},0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":40425.15,"d":"40,425"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6676.5,"d":"6,677"}}]
[{"v":155000,"d":"155,000"},{"v":0.2803387016129032,"d":"28.03%"},{"v":43452.49875,"d":"43,452"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":24932.721999999998,"d":"24,933"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":2325,"d":"2,325"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":41912.65,"d":"41,913"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6926.5,"d":"6,927"}}]
[{"v":160000,"d":"160,000"},{"v":0.27951717968749995,"d":"27.95%"},{"v":44722.74874999999,"d":"44,723"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25817.971999999998,"d":"25,818"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6400,"d":"6,400"},400,{"v":2400,"d":"2,400"},0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43400.15,"d":"43,400"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7176.5,"d":"7,177"}}]
[{"v":165000,"d":"165,000"},{"v":0.27442113484848485,"d":"27.44%"},{"v":45279.48725,"d":"45,279"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":2475,"d":"2,475"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":170000,"d":"170,000"},{"v":0.26861463088235293,"d":"26.86%"},{"v":45664.48725,"d":"45,664"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6800,"d":"6,800"},425,{"v":2550,"d":"2,550"},0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":175000,"d":"175,000"},{"v":0.2631399271428571,"d":"26.31%"},{"v":46049.48725,"d":"46,049"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":2625,"d":"2,625"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":180000,"d":"180,000"},{"v":0.2579693736111111,"d":"25.80%"},{"v":46434.48725,"d":"46,434"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7200,"d":"7,200"},450,{"v":2700,"d":"2,700"},0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":185000,"d":"185,000"},{"v":0.25307830945945947,"d":"25.31%"},{"v":46819.48725,"d":"46,819"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":2775,"d":"2,775"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":190000,"d":"190,000"},{"v":0.2484446697368421,"d":"24.84%"},{"v":47204.48725,"d":"47,204"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7600,"d":"7,600"},475,{"v":2850,"d":"2,850"},0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":195000,"d":"195,000"},{"v":0.24404865256410255,"d":"24.40%"},{"v":47589.48725,"d":"47,589"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":2925,"d":"2,925"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[{"v":200000,"d":"200,000"},{"v":0.23987243625,"d":"23.99%"},{"v":47974.48725,"d":"47,974"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1239.64192,"d":"1,240"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":25989.710499999997,"d":"25,990"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1430.878392,"d":"1,431"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":914.4844380000001,"d":"914"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":8000,"d":"8,000"},500,{"v":3000,"d":"3,000"},0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":43688.725,"d":"43,689"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7225,"d":"7,225"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.3824143948,"d":"38.24%"}},{"$f":"SUM(D56:Q56)","v":{"v":7648.287896,"d":"7,648"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":2626.6,"d":"2,627"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,50,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4420,"d":"4,420"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.35987533984000003,"d":"35.99%"},{"v":8996.883496,"d":"8,997"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"v":3283.25,"d":"3,283"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":62.5,"d":"63"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5525,"d":"5,525"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.3448493032,"d":"34.48%"},{"v":10345.479096000001,"d":"10,345"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"v":3939.8999999999996,"d":"3,940"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1050,"d":"1,050"},75,75,0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.3341164198857143,"d":"33.41%"},{"v":11694.074696,"d":"11,694"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"v":4596.549999999999,"d":"4,597"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":87.5,"d":"88"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7735,"d":"7,735"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.3260667574000001,"d":"32.61%"},{"v":13042.670296000002,"d":"13,043"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"v":5253.2,"d":"5,253"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,100,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8840,"d":"8,840"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.31980590880000004,"d":"31.98%"},{"v":14391.265896,"d":"14,391"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"v":5909.849999999999,"d":"5,910"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9945,"d":"9,945"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.31479722992,"d":"31.48%"},{"v":15739.861496,"d":"15,740"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"v":6566.5,"d":"6,567"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,125,0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11050,"d":"11,050"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.30941254792727274,"d":"30.94%"},{"v":17017.690136,"d":"17,018"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"v":7223.15,"d":"7,223"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":137.5,"d":"138"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12155,"d":"12,155"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.3038318289333334,"d":"30.38%"},{"v":18229.909736,"d":"18,230"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"v":8053.535999999999,"d":"8,054"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2100,"d":"2,100"},150,150,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13550.699999999999,"d":"13,551"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2157,"d":"2,157"}}]
[{"v":65000,"d":"65,000"},{"v":0.29903989747692306,"d":"29.90%"},{"v":19437.593335999998,"d":"19,438"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"v":8938.785999999998,"d":"8,939"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":162.5,"d":"163"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15038.199999999999,"d":"15,038"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2407,"d":"2,407"}}]
[{"v":70000,"d":"70,000"},{"v":0.29493252765714284,"d":"29.49%"},{"v":20645.276936,"d":"20,645"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"v":9824.035999999998,"d":"9,824"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,175,0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16525.7,"d":"16,526"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2657,"d":"2,657"}}]
[{"v":75000,"d":"75,000"},{"v":0.29137280714666663,"d":"29.14%"},{"v":21852.960536,"d":"21,853"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"v":10709.285999999998,"d":"10,709"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18013.2,"d":"18,013"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2907,"d":"2,907"}}]
[{"v":80000,"d":"80,000"},{"v":0.28825805169999996,"d":"28.83%"},{"v":23060.644136,"d":"23,061"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"v":11594.535999999998,"d":"11,595"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,200,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19500.7,"d":"19,501"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3157,"d":"3,157"}}]
[{"v":85000,"d":"85,000"},{"v":0.2855097380705882,"d":"28.55%"},{"v":24268.327736,"d":"24,268"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"v":12479.785999999998,"d":"12,480"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":212.5,"d":"213"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20988.2,"d":"20,988"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3407,"d":"3,407"}}]
[{"v":90000,"d":"90,000"},{"v":0.28306679262222223,"d":"28.31%"},{"v":25476.011336,"d":"25,476"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"v":13365.035999999998,"d":"13,365"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,225,0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22475.7,"d":"22,476"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3657,"d":"3,657"}}]
[{"v":95000,"d":"95,000"},{"v":0.2807256309052631,"d":"28.07%"},{"v":26668.934935999994,"d":"26,669"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14250.285999999998,"d":"14,250"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":237.5,"d":"238"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23963.2,"d":"23,963"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3907,"d":"3,907"}}]
[{"v":100000,"d":"100,000"},{"v":0.27858618535999996,"d":"27.86%"},{"v":27858.618535999994,"d":"27,859"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15135.535999999998,"d":"15,136"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,250,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25450.7,"d":"25,451"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4157,"d":"4,157"}}]
[{"v":105000,"d":"105,000"},{"v":0.276584462247619,"d":"27.66%"},{"v":29041.368535999994,"d":"29,041"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16020.785999999998,"d":"16,021"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":26938.2,"d":"26,938"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4407,"d":"4,407"}}]
[{"v":110000,"d":"110,000"},{"v":0.27476471396363633,"d":"27.48%"},{"v":30224.118535999998,"d":"30,224"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16906.036,"d":"16,906"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,275,0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":28425.7,"d":"28,426"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4657,"d":"4,657"}}]
[{"v":115000,"d":"115,000"},{"v":0.27310320466086957,"d":"27.31%"},{"v":31406.868535999998,"d":"31,407"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17791.286,"d":"17,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":287.5,"d":"288"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":29913.2,"d":"29,913"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4907,"d":"4,907"}}]
[{"v":120000,"d":"120,000"},{"v":0.27158015446666667,"d":"27.16%"},{"v":32589.618535999998,"d":"32,590"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18676.536,"d":"18,677"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,300,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":31400.7,"d":"31,401"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5157,"d":"5,157"}}]
[{"v":125000,"d":"125,000"},{"v":0.27017894828799993,"d":"27.02%"},{"v":33772.368535999994,"d":"33,772"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19561.785999999996,"d":"19,562"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":312.5,"d":"313"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":32888.2,"d":"32,888"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5407,"d":"5,407"}}]
[{"v":130000,"d":"130,000"},{"v":0.2688855272,"d":"26.89%"},{"v":34955.118535999994,"d":"34,955"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":20447.035999999996,"d":"20,447"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4550,"d":"4,550"},325,325,0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":34375.7,"d":"34,376"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5657,"d":"5,657"}}]
[{"v":135000,"d":"135,000"},{"v":0.26768791508148143,"d":"26.77%"},{"v":36137.868535999994,"d":"36,138"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":21332.285999999996,"d":"21,332"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":337.5,"d":"338"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":35863.2,"d":"35,863"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5907,"d":"5,907"}}]
[{"v":140000,"d":"140,000"},{"v":0.26657584668571427,"d":"26.66%"},{"v":37320.618535999994,"d":"37,321"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":22217.535999999996,"d":"22,218"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,350,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":37350.7,"d":"37,351"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6157,"d":"6,157"}}]
[{"v":145000,"d":"145,000"},{"v":0.2655404726620689,"d":"26.55%"},{"v":38503.368535999994,"d":"38,503"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":23102.785999999996,"d":"23,103"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":362.5,"d":"363"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":38838.2,"d":"38,838"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6407,"d":"6,407"}}]
[{"v":150000,"d":"150,000"},{"v":0.2645741235733333,"d":"26.46%"},{"v":39686.118535999994,"d":"39,686"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":23988.035999999996,"d":"23,988"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,375,0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":40325.7,"d":"40,326"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6657,"d":"6,657"}}]
[{"v":155000,"d":"155,000"},{"v":0.26367011958709674,"d":"26.37%"},{"v":40868.868535999994,"d":"40,869"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":24873.285999999996,"d":"24,873"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":387.5,"d":"388"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":41813.2,"d":"41,813"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6907,"d":"6,907"}}]
[{"v":160000,"d":"160,000"},{"v":0.26282261584999994,"d":"26.28%"},{"v":42051.618535999994,"d":"42,052"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":25758.535999999996,"d":"25,759"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,400,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":43300.7,"d":"43,301"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7157,"d":"7,157"}}]
[{"v":165000,"d":"165,000"},{"v":0.2618118699151515,"d":"26.18%"},{"v":43198.95853599999,"d":"43,199"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":412.5,"d":"413"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":170000,"d":"170,000"},{"v":0.25586152079999996,"d":"25.59%"},{"v":43496.45853599999,"d":"43,496"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,425,0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":175000,"d":"175,000"},{"v":0.25025119163428566,"d":"25.03%"},{"v":43793.95853599999,"d":"43,794"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":437.5,"d":"438"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":180000,"d":"180,000"},{"v":0.24495254742222217,"d":"24.50%"},{"v":44091.45853599999,"d":"44,091"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,450,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":185000,"d":"185,000"},{"v":0.23994031641081076,"d":"23.99%"},{"v":44388.95853599999,"d":"44,389"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":462.5,"d":"463"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":190000,"d":"190,000"},{"v":0.2351918870315789,"d":"23.52%"},{"v":44686.45853599999,"d":"44,686"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,475,0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":195000,"d":"195,000"},{"v":0.230686966851282,"d":"23.07%"},{"v":44983.95853599999,"d":"44,984"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":487.5,"d":"488"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[{"v":200000,"d":"200,000"},{"v":0.22640729267999996,"d":"22.64%"},{"v":45281.45853599999,"d":"45,281"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1271.3650400000001,"d":"1,271"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":26608.375999999997,"d":"26,608"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1480.5237240000001,"d":"1,481"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":946.6317720000001,"d":"947"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,500,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":44728.7,"d":"44,729"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7397,"d":"7,397"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.39713864595,"d":"39.71%"}},{"$f":"SUM(D95:Q95)","v":{"v":7942.772919,"d":"7,943"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":2823.8,"d":"2,824"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,50,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.37362674076,"d":"37.36%"},{"v":9340.668519,"d":"9,341"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"v":3529.7500000000005,"d":"3,530"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":62.5,"d":"63"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.35795213730000003,"d":"35.80%"},{"v":10738.564119,"d":"10,739"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"v":4235.7,"d":"4,236"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1050,"d":"1,050"},75,75,0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.34675599197142865,"d":"34.68%"},{"v":12136.459719000002,"d":"12,136"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"v":4941.650000000001,"d":"4,942"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":87.5,"d":"88"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.33835888297500005,"d":"33.84%"},{"v":13534.355319000002,"d":"13,534"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"v":5647.6,"d":"5,648"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,100,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.3318277982,"d":"33.18%"},{"v":14932.250919000002,"d":"14,932"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"v":6353.55,"d":"6,354"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.32660293038,"d":"32.66%"},{"v":16330.146519,"d":"16,330"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"v":7059.500000000001,"d":"7,060"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,125,0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.3216181505272728,"d":"32.16%"},{"v":17688.998279000003,"d":"17,689"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"v":7765.450000000001,"d":"7,765"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":137.5,"d":"138"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.31654011465,"d":"31.65%"},{"v":18992.406879,"d":"18,992"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"v":8622.675,"d":"8,623"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2100,"d":"2,100"},150,150,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14535,"d":"14,535"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2137.5,"d":"2,138"}}]
[{"v":65000,"d":"65,000"},{"v":0.3126667766,"d":"31.27%"},{"v":20323.340479,"d":"20,323"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"v":9631.175,"d":"9,631"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":162.5,"d":"163"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16235,"d":"16,235"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2387.5,"d":"2,388"}}]
[{"v":70000,"d":"70,000"},{"v":0.3093467725571428,"d":"30.93%"},{"v":21654.274079,"d":"21,654"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"v":10639.675,"d":"10,640"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,175,0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17935,"d":"17,935"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2637.5,"d":"2,638"}}]
[{"v":75000,"d":"75,000"},{"v":0.30646943572,"d":"30.65%"},{"v":22985.207679,"d":"22,985"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"v":11648.175,"d":"11,648"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19635,"d":"19,635"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5,"d":"2,888"}}]
[{"v":80000,"d":"80,000"},{"v":0.3039517659875,"d":"30.40%"},{"v":24316.141279,"d":"24,316"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"v":12656.675,"d":"12,657"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,200,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21335,"d":"21,335"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3137.5,"d":"3,138"}}]
[{"v":85000,"d":"85,000"},{"v":0.30173029269411766,"d":"30.17%"},{"v":25647.074879,"d":"25,647"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"v":13665.175,"d":"13,665"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":212.5,"d":"213"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23035,"d":"23,035"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3387.5,"d":"3,388"}}]
[{"v":90000,"d":"90,000"},{"v":0.2997556497666667,"d":"29.98%"},{"v":26978.008479,"d":"26,978"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"v":14673.675,"d":"14,674"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,225,0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24735,"d":"24,735"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3637.5,"d":"3,638"}}]
[{"v":95000,"d":"95,000"},{"v":0.29794717977894736,"d":"29.79%"},{"v":28304.982078999998,"d":"28,305"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15682.175,"d":"15,682"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":237.5,"d":"238"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26435,"d":"26,435"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3887.5,"d":"3,888"}}]
[{"v":100000,"d":"100,000"},{"v":0.29617915678999995,"d":"29.62%"},{"v":29617.915678999998,"d":"29,618"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16690.675,"d":"16,691"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,250,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":28135,"d":"28,135"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4137.5,"d":"4,138"}}]
[{"v":105000,"d":"105,000"},{"v":0.29451348265714283,"d":"29.45%"},{"v":30923.915678999998,"d":"30,924"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17699.175,"d":"17,699"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":29835,"d":"29,835"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4387.5,"d":"4,388"}}]
[{"v":110000,"d":"110,000"},{"v":0.29299923344545453,"d":"29.30%"},{"v":32229.915678999998,"d":"32,230"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18707.675,"d":"18,708"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,275,0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":31535,"d":"31,535"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.5,"d":"4,638"}}]
[{"v":115000,"d":"115,000"},{"v":0.29161665807826087,"d":"29.16%"},{"v":33535.915679,"d":"33,536"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19716.175,"d":"19,716"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":287.5,"d":"288"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":33235,"d":"33,235"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4887.5,"d":"4,888"}}]
[{"v":120000,"d":"120,000"},{"v":0.290349297325,"d":"29.03%"},{"v":34841.915679,"d":"34,842"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20724.675,"d":"20,725"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,300,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":34935,"d":"34,935"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5137.5,"d":"5,138"}}]
[{"v":125000,"d":"125,000"},{"v":0.289183325432,"d":"28.92%"},{"v":36147.915679,"d":"36,148"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":21733.175,"d":"21,733"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":312.5,"d":"313"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":36635,"d":"36,635"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5387.5,"d":"5,388"}}]
[{"v":130000,"d":"130,000"},{"v":0.28810704368461537,"d":"28.81%"},{"v":37453.915679,"d":"37,454"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":22741.675,"d":"22,742"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4550,"d":"4,550"},325,325,0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":38335,"d":"38,335"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5637.5,"d":"5,638"}}]
[{"v":135000,"d":"135,000"},{"v":0.2871104865111111,"d":"28.71%"},{"v":38759.915679,"d":"38,760"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":23750.175,"d":"23,750"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":337.5,"d":"338"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":40035,"d":"40,035"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5887.5,"d":"5,888"}}]
[{"v":140000,"d":"140,000"},{"v":0.2861851119928571,"d":"28.62%"},{"v":40065.915679,"d":"40,066"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":24758.675,"d":"24,759"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,350,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":41735,"d":"41,735"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6137.5,"d":"6,138"}}]
[{"v":145000,"d":"145,000"},{"v":0.2853235564068965,"d":"28.53%"},{"v":41371.91567899999,"d":"41,372"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":25767.175,"d":"25,767"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":362.5,"d":"363"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":43435,"d":"43,435"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6387.5,"d":"6,388"}}]
[{"v":150000,"d":"150,000"},{"v":0.28451943785999995,"d":"28.45%"},{"v":42677.91567899999,"d":"42,678"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":26775.675,"d":"26,776"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,375,0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":45135,"d":"45,135"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6637.5,"d":"6,638"}}]
[{"v":155000,"d":"155,000"},{"v":0.2837671979290322,"d":"28.38%"},{"v":43983.91567899999,"d":"43,984"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":27784.175,"d":"27,784"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":387.5,"d":"388"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":46835,"d":"46,835"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6887.5,"d":"6,888"}}]
[{"v":160000,"d":"160,000"},{"v":0.28306197299374997,"d":"28.31%"},{"v":45289.91567899999,"d":"45,290"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":28792.675,"d":"28,793"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,400,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":48535,"d":"48,535"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7137.5,"d":"7,138"}}]
[{"v":165000,"d":"165,000"},{"v":0.2823994889636363,"d":"28.24%"},{"v":46595.91567899999,"d":"46,596"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":29801.175,"d":"29,801"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":412.5,"d":"413"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":50235,"d":"50,235"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7387.5,"d":"7,388"}}]
[{"v":170000,"d":"170,000"},{"v":0.28011491575882347,"d":"28.01%"},{"v":47619.53567899999,"d":"47,620"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30527.295,"d":"30,527"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,425,0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":175000,"d":"175,000"},{"v":0.27381163245142853,"d":"27.38%"},{"v":47917.03567899999,"d":"47,917"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30527.295,"d":"30,527"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":437.5,"d":"438"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":180000,"d":"180,000"},{"v":0.26785853154999995,"d":"26.79%"},{"v":48214.53567899999,"d":"48,215"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30527.295,"d":"30,527"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,450,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":185000,"d":"185,000"},{"v":0.26222721988648645,"d":"26.22%"},{"v":48512.03567899999,"d":"48,512"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30527.295,"d":"30,527"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":462.5,"d":"463"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":190000,"d":"190,000"},{"v":0.2568922930473684,"d":"25.69%"},{"v":48809.53567899999,"d":"48,810"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30527.295,"d":"30,527"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,475,0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":195000,"d":"195,000"},{"v":0.25183095219999996,"d":"25.18%"},{"v":49107.03567899999,"d":"49,107"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30527.295,"d":"30,527"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":487.5,"d":"488"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[{"v":200000,"d":"200,000"},{"v":0.24702267839499997,"d":"24.70%"},{"v":49404.53567899999,"d":"49,405"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1303.0881600000002,"d":"1,303"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":30527.295,"d":"30,527"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1540.0806750000002,"d":"1,540"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":984.3598440000001,"d":"984"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,500,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":51459,"d":"51,459"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7567.5,"d":"7,568"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.41168150895,"d":"41.17%"}},{"$f":"SUM(D134:Q134)","v":{"v":8233.630179,"d":"8,234"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":488.048,"d":"488"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":2823.8,"d":"2,824"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":27.734400000000004,"d":"28"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,50,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4760.000000000001,"d":"4,760"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.38726103116,"d":"38.73%"},{"v":9681.525779,"d":"9,682"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":610.0600000000001,"d":"610"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"v":3529.7500000000005,"d":"3,530"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":34.668,"d":"35"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":62.5,"d":"63"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5950.000000000001,"d":"5,950"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.3709807126333333,"d":"37.10%"},{"v":11129.421379,"d":"11,129"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":732.072,"d":"732"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"v":4235.7,"d":"4,236"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":41.601600000000005,"d":"42"}},0,0,{"v":1050,"d":"1,050"},75,75,0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7140,"d":"7,140"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.35935191368571434,"d":"35.94%"},{"v":12577.316979000001,"d":"12,577"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":854.0840000000001,"d":"854"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"v":4941.650000000001,"d":"4,942"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":87.5,"d":"88"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8330.000000000002,"d":"8,330"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.35063031447500004,"d":"35.06%"},{"v":14025.212579000001,"d":"14,025"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":976.096,"d":"976"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"v":5647.6,"d":"5,648"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":55.46880000000001,"d":"55"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,100,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9520.000000000002,"d":"9,520"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.34384684842222224,"d":"34.38%"},{"v":15473.108179,"d":"15,473"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1098.108,"d":"1,098"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"v":6353.55,"d":"6,354"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":62.40240000000001,"d":"62"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":112.5,"d":"113"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10710.000000000002,"d":"10,710"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.33842007558000003,"d":"33.84%"},{"v":16921.003779000002,"d":"16,921"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1220.1200000000001,"d":"1,220"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"v":7059.500000000001,"d":"7,060"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":69.336,"d":"69"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,125,0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11900.000000000002,"d":"11,900"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.33384688470909096,"d":"33.38%"},{"v":18361.578659000003,"d":"18,362"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"v":7765.450000000001,"d":"7,765"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":76.2696,"d":"76"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":137.5,"d":"138"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13090.000000000002,"d":"13,090"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.3281445709833334,"d":"32.81%"},{"v":19688.674259000003,"d":"19,689"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"v":8544.012,"d":"8,544"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":83.20320000000001,"d":"83"}},0,0,{"v":2100,"d":"2,100"},150,150,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14402.4,"d":"14,402"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2118,"d":"2,118"}}]
[{"v":65000,"d":"65,000"},{"v":0.3233785824461539,"d":"32.34%"},{"v":21019.607859000003,"d":"21,020"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"v":9552.512,"d":"9,553"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":90.13680000000001,"d":"90"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":162.5,"d":"163"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16102.4,"d":"16,102"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2368,"d":"2,368"}}]
[{"v":70000,"d":"70,000"},{"v":0.3192934494142857,"d":"31.93%"},{"v":22350.541459,"d":"22,351"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"v":10561.011999999999,"d":"10,561"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,175,0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17802.399999999998,"d":"17,802"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2618,"d":"2,618"}}]
[{"v":75000,"d":"75,000"},{"v":0.3157530007866667,"d":"31.58%"},{"v":23681.475059,"d":"23,681"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"v":11569.511999999999,"d":"11,570"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":104.00400000000002,"d":"104"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":187.5,"d":"188"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19502.399999999998,"d":"19,502"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2868,"d":"2,868"}}]
[{"v":80000,"d":"80,000"},{"v":0.31265510823750003,"d":"31.27%"},{"v":25012.408659,"d":"25,012"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"v":12578.011999999999,"d":"12,578"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":110.93760000000002,"d":"111"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,200,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21202.399999999998,"d":"21,202"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3118,"d":"3,118"}}]
[{"v":85000,"d":"85,000"},{"v":0.3099216736352941,"d":"30.99%"},{"v":26343.342259,"d":"26,343"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"v":13586.511999999999,"d":"13,587"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":117.87120000000002,"d":"118"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":212.5,"d":"213"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22902.399999999998,"d":"22,902"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3368,"d":"3,368"}}]
[{"v":90000,"d":"90,000"},{"v":0.3074919539888889,"d":"30.75%"},{"v":27674.275859,"d":"27,674"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"v":14595.011999999999,"d":"14,595"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":124.80480000000001,"d":"125"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,225,0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24602.399999999998,"d":"24,602"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3618,"d":"3,618"}}]
[{"v":95000,"d":"95,000"},{"v":0.30531799430526313,"d":"30.53%"},{"v":29005.209458999998,"d":"29,005"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"v":15603.511999999999,"d":"15,604"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":131.73839999999998,"d":"132"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":237.5,"d":"238"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26302.399999999998,"d":"26,302"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3868,"d":"3,868"}}]
[{"v":100000,"d":"100,000"},{"v":0.30325343059,"d":"30.33%"},{"v":30325.343059,"d":"30,325"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16612.012,"d":"16,612"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,250,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":28002.399999999998,"d":"28,002"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4118,"d":"4,118"}}]
[{"v":105000,"d":"105,000"},{"v":0.30125088627619045,"d":"30.13%"},{"v":31631.343058999995,"d":"31,631"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17620.511999999995,"d":"17,621"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":262.5,"d":"263"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":29702.399999999998,"d":"29,702"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4368,"d":"4,368"}}]
[{"v":110000,"d":"110,000"},{"v":0.29943039144545447,"d":"29.94%"},{"v":32937.34305899999,"d":"32,937"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18629.011999999995,"d":"18,629"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,275,0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":31402.399999999998,"d":"31,402"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4618,"d":"4,618"}}]
[{"v":115000,"d":"115,000"},{"v":0.2977682005130435,"d":"29.78%"},{"v":34243.343059,"d":"34,243"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":19637.512,"d":"19,638"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":287.5,"d":"288"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":33102.4,"d":"33,102"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4868,"d":"4,868"}}]
[{"v":120000,"d":"120,000"},{"v":0.29624452549166663,"d":"29.62%"},{"v":35549.343059,"d":"35,549"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20646.012,"d":"20,646"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,300,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":34802.4,"d":"34,802"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5118,"d":"5,118"}}]
[{"v":125000,"d":"125,000"},{"v":0.294842744472,"d":"29.48%"},{"v":36855.343059,"d":"36,855"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":21654.512,"d":"21,655"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":312.5,"d":"313"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":36502.4,"d":"36,502"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5368,"d":"5,368"}}]
[{"v":130000,"d":"130,000"},{"v":0.29354879276153845,"d":"29.35%"},{"v":38161.343059,"d":"38,161"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":22663.012,"d":"22,663"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4550,"d":"4,550"},325,325,0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":38202.4,"d":"38,202"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5618,"d":"5,618"}}]
[{"v":135000,"d":"135,000"},{"v":0.2923506893259259,"d":"29.24%"},{"v":39467.343059,"d":"39,467"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":23671.512,"d":"23,672"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":337.5,"d":"338"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":39902.4,"d":"39,902"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5868,"d":"5,868"}}]
[{"v":140000,"d":"140,000"},{"v":0.29123816470714287,"d":"29.12%"},{"v":40773.343059,"d":"40,773"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":24680.012,"d":"24,680"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,350,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":41602.4,"d":"41,602"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6118,"d":"6,118"}}]
[{"v":145000,"d":"145,000"},{"v":0.29020236592413795,"d":"29.02%"},{"v":42079.343059,"d":"42,079"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":25688.512,"d":"25,689"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":362.5,"d":"363"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":43302.4,"d":"43,302"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6368,"d":"6,368"}}]
[{"v":150000,"d":"150,000"},{"v":0.28923562039333334,"d":"28.92%"},{"v":43385.343059,"d":"43,385"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":26697.012,"d":"26,697"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,375,0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":45002.4,"d":"45,002"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6618,"d":"6,618"}}]
[{"v":155000,"d":"155,000"},{"v":0.28833124554193545,"d":"28.83%"},{"v":44691.343059,"d":"44,691"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":27705.512,"d":"27,706"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":387.5,"d":"388"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":46702.4,"d":"46,702"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6868,"d":"6,868"}}]
[{"v":160000,"d":"160,000"},{"v":0.28748339411875,"d":"28.75%"},{"v":45997.343059,"d":"45,997"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":28714.012,"d":"28,714"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,400,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":48402.4,"d":"48,402"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7118,"d":"7,118"}}]
[{"v":165000,"d":"165,000"},{"v":0.286686927630303,"d":"28.67%"},{"v":47303.343059,"d":"47,303"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":29722.512,"d":"29,723"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":412.5,"d":"413"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":50102.4,"d":"50,102"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7368,"d":"7,368"}}]
[{"v":170000,"d":"170,000"},{"v":0.2859373121117647,"d":"28.59%"},{"v":48609.343059,"d":"48,609"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":30731.012,"d":"30,731"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,425,0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":51802.4,"d":"51,802"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7618,"d":"7,618"}}]
[{"v":175000,"d":"175,000"},{"v":0.2822338460514286,"d":"28.22%"},{"v":49390.923059,"d":"49,391"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":31215.091999999997,"d":"31,215"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":437.5,"d":"438"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":180000,"d":"180,000"},{"v":0.2760467947722222,"d":"27.60%"},{"v":49688.423059,"d":"49,688"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":31215.091999999997,"d":"31,215"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,450,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":185000,"d":"185,000"},{"v":0.2701941786972973,"d":"27.02%"},{"v":49985.923059,"d":"49,986"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":31215.091999999997,"d":"31,215"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":462.5,"d":"463"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":190000,"d":"190,000"},{"v":0.2646495950473684,"d":"26.46%"},{"v":50283.423059,"d":"50,283"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":31215.091999999997,"d":"31,215"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,475,0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":195000,"d":"195,000"},{"v":0.2593893490205128,"d":"25.94%"},{"v":50580.923059,"d":"50,581"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":31215.091999999997,"d":"31,215"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":487.5,"d":"488"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]
[{"v":200000,"d":"200,000"},{"v":0.254392115295,"d":"25.44%"},{"v":50878.423059,"d":"50,878"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1334.8112800000001,"d":"1,335"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":31215.091999999997,"d":"31,215"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1617.048387,"d":"1,617"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1033.2493920000002,"d":"1,033"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":138.672,"d":"139"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,500,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":52618.4,"d":"52,618"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7738,"d":"7,738"}}]

{"sheet":"OMC All Funds","index":29,"n_rows":170,"n_cols":17,"rows_kept":170}
["Operations & Maintenance Casual (OMC)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0,"d":"0%"}]
[{"$nulls":6},"Single",{"v":0,"d":"0%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge (FT only)","PRB Surcharge (FT only)","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.015,"d":"1.50%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.065,"d":"6.50%"},{"v":0.0875,"d":"8.75%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.1052575,"d":"10.53%"}},{"$f":"SUM(D17:Q17)","v":{"v":2105.15,"d":"2,105"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,300,0]
[{"v":25000,"d":"25,000"},{"v":0.10699,"d":"10.70%"},{"v":2674.75,"d":"2,675"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,375,0]
[{"v":30000,"d":"30,000"},{"v":0.10814499999999999,"d":"10.81%"},{"v":3244.35,"d":"3,244"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,450,0]
[{"v":35000,"d":"35,000"},{"v":0.10897,"d":"10.90%"},{"v":3813.95,"d":"3,814"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,525,0]
[{"v":40000,"d":"40,000"},{"v":0.10958875,"d":"10.96%"},{"v":4383.55,"d":"4,384"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,600,0]
[{"v":45000,"d":"45,000"},{"v":0.11006999999999999,"d":"11.01%"},{"v":4953.15,"d":"4,953"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,675,0]
[{"v":50000,"d":"50,000"},{"v":0.110455,"d":"11.05%"},{"v":5522.75,"d":"5,523"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,750,0]
[{"v":55000,"d":"55,000"},{"v":0.10867010909090909,"d":"10.87%"},{"v":5976.856,"d":"5,977"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,825,0]
[{"v":60000,"d":"60,000"},{"v":0.10278926666666666,"d":"10.28%"},{"v":6167.356,"d":"6,167"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,900,0]
[{"v":65000,"d":"65,000"},{"v":0.09781316923076923,"d":"9.78%"},{"v":6357.856,"d":"6,358"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,975,0]
[{"v":70000,"d":"70,000"},{"v":0.09354794285714285,"d":"9.35%"},{"v":6548.356,"d":"6,548"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1050,"d":"1,050"},0]
[{"v":75000,"d":"75,000"},{"v":0.08985141333333332,"d":"8.99%"},{"v":6738.856,"d":"6,739"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1125,"d":"1,125"},0]
[{"v":80000,"d":"80,000"},{"v":0.08661695,"d":"8.66%"},{"v":6929.356,"d":"6,929"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1200,"d":"1,200"},0]
[{"v":85000,"d":"85,000"},{"v":0.08376301176470588,"d":"8.38%"},{"v":7119.856,"d":"7,120"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1275,"d":"1,275"},0]
[{"v":90000,"d":"90,000"},{"v":0.08114617777777777,"d":"8.11%"},{"v":7303.156,"d":"7,303"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1350,"d":"1,350"},0]
[{"v":95000,"d":"95,000"},{"v":0.07869111578947369,"d":"7.87%"},{"v":7475.656,"d":"7,476"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1425,"d":"1,425"},0]
[{"v":100000,"d":"100,000"},{"v":0.07648156,"d":"7.65%"},{"v":7648.156,"d":"7,648"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1500,"d":"1,500"},0]
[{"v":105000,"d":"105,000"},{"v":0.0744824380952381,"d":"7.45%"},{"v":7820.656,"d":"7,821"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1575,"d":"1,575"},0]
[{"v":110000,"d":"110,000"},{"v":0.07266505454545455,"d":"7.27%"},{"v":7993.156,"d":"7,993"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1650,"d":"1,650"},0]
[{"v":115000,"d":"115,000"},{"v":0.07100570434782609,"d":"7.10%"},{"v":8165.656,"d":"8,166"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1725,"d":"1,725"},0]
[{"v":120000,"d":"120,000"},{"v":0.06948463333333332,"d":"6.95%"},{"v":8338.155999999999,"d":"8,338"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A37*N$10","v":0},0,{"v":1800,"d":"1,800"},0]
[{"v":125000,"d":"125,000"},{"v":0.06808524799999999,"d":"6.81%"},{"v":8510.655999999999,"d":"8,511"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1875,"d":"1,875"},0]
[{"v":130000,"d":"130,000"},{"v":0.06679350769230769,"d":"6.68%"},{"v":8683.155999999999,"d":"8,683"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":1950,"d":"1,950"},0]
[{"v":135000,"d":"135,000"},{"v":0.06559745185185184,"d":"6.56%"},{"v":8855.655999999999,"d":"8,856"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2025,"d":"2,025"},0]
[{"v":140000,"d":"140,000"},{"v":0.06448682857142857,"d":"6.45%"},{"v":9028.155999999999,"d":"9,028"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2100,"d":"2,100"},0]
[{"v":145000,"d":"145,000"},{"v":0.06345279999999999,"d":"6.35%"},{"v":9200.655999999999,"d":"9,201"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2175,"d":"2,175"},0]
[{"v":150000,"d":"150,000"},{"v":0.06248770666666666,"d":"6.25%"},{"v":9373.155999999999,"d":"9,373"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2250,"d":"2,250"},0]
[{"v":155000,"d":"155,000"},{"v":0.06158487741935483,"d":"6.16%"},{"v":9545.655999999999,"d":"9,546"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2325,"d":"2,325"},0]
[{"v":160000,"d":"160,000"},{"v":0.06073847499999999,"d":"6.07%"},{"v":9718.155999999999,"d":"9,718"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2400,"d":"2,400"},0]
[{"v":165000,"d":"165,000"},{"v":0.059943369696969694,"d":"5.99%"},{"v":9890.655999999999,"d":"9,891"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2475,"d":"2,475"},0]
[{"v":170000,"d":"170,000"},{"v":0.05919503529411764,"d":"5.92%"},{"v":10063.155999999999,"d":"10,063"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2550,"d":"2,550"},0]
[{"v":175000,"d":"175,000"},{"v":0.05848946285714285,"d":"5.85%"},{"v":10235.655999999999,"d":"10,236"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2625,"d":"2,625"},0]
[{"v":180000,"d":"180,000"},{"v":0.05782308888888888,"d":"5.78%"},{"v":10408.155999999999,"d":"10,408"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2700,"d":"2,700"},0]
[{"v":185000,"d":"185,000"},{"v":0.05719273513513513,"d":"5.72%"},{"v":10580.655999999999,"d":"10,581"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2775,"d":"2,775"},0]
[{"v":190000,"d":"190,000"},{"v":0.05659555789473684,"d":"5.66%"},{"v":10753.155999999999,"d":"10,753"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2850,"d":"2,850"},0]
[{"v":195000,"d":"195,000"},{"v":0.05602900512820512,"d":"5.60%"},{"v":10925.655999999999,"d":"10,926"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":2925,"d":"2,925"},0]
[{"v":200000,"d":"200,000"},{"v":0.055490779999999996,"d":"5.55%"},{"v":11098.155999999999,"d":"11,098"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":3000,"d":"3,000"},0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"SUM(D56:Q56)","v":{"v":1855.15,"d":"1,855"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,50,0]
[{"v":25000,"d":"25,000"},{"v":0.09449,"d":"9.45%"},{"v":2362.25,"d":"2,362"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":62.5,"d":"63"},0]
[{"v":30000,"d":"30,000"},{"v":0.095645,"d":"9.56%"},{"v":2869.35,"d":"2,869"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":35000,"d":"35,000"},{"v":0.09647,"d":"9.65%"},{"v":3376.45,"d":"3,376"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":87.5,"d":"88"},0]
[{"v":40000,"d":"40,000"},{"v":0.09708875,"d":"9.71%"},{"v":3883.55,"d":"3,884"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,100,0]
[{"v":45000,"d":"45,000"},{"v":0.09756999999999999,"d":"9.76%"},{"v":4390.65,"d":"4,391"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":50000,"d":"50,000"},{"v":0.097955,"d":"9.80%"},{"v":4897.75,"d":"4,898"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,125,0]
[{"v":55000,"d":"55,000"},{"v":0.09688221818181818,"d":"9.69%"},{"v":5328.522,"d":"5,329"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":137.5,"d":"138"},0]
[{"v":60000,"d":"60,000"},{"v":0.09193203333333334,"d":"9.19%"},{"v":5515.9220000000005,"d":"5,516"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":65000,"d":"65,000"},{"v":0.08682956923076923,"d":"8.68%"},{"v":5643.9220000000005,"d":"5,644"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":162.5,"d":"163"},0]
[{"v":70000,"d":"70,000"},{"v":0.08245602857142857,"d":"8.25%"},{"v":5771.9220000000005,"d":"5,772"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,175,0]
[{"v":75000,"d":"75,000"},{"v":0.07866562666666667,"d":"7.87%"},{"v":5899.9220000000005,"d":"5,900"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":80000,"d":"80,000"},{"v":0.075349025,"d":"7.53%"},{"v":6027.9220000000005,"d":"6,028"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,200,0]
[{"v":85000,"d":"85,000"},{"v":0.0724226117647059,"d":"7.24%"},{"v":6155.9220000000005,"d":"6,156"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":212.5,"d":"213"},0]
[{"v":90000,"d":"90,000"},{"v":0.06982135555555556,"d":"6.98%"},{"v":6283.9220000000005,"d":"6,284"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":95000,"d":"95,000"},{"v":0.06733854736842106,"d":"6.73%"},{"v":6397.162,"d":"6,397"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":237.5,"d":"238"},0]
[{"v":100000,"d":"100,000"},{"v":0.06507162,"d":"6.51%"},{"v":6507.162,"d":"6,507"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,250,0]
[{"v":105000,"d":"105,000"},{"v":0.06302059047619048,"d":"6.30%"},{"v":6617.162,"d":"6,617"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":110000,"d":"110,000"},{"v":0.061156018181818185,"d":"6.12%"},{"v":6727.162,"d":"6,727"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,275,0]
[{"v":115000,"d":"115,000"},{"v":0.059453582608695654,"d":"5.95%"},{"v":6837.162,"d":"6,837"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":287.5,"d":"288"},0]
[{"v":120000,"d":"120,000"},{"v":0.05789301666666667,"d":"5.79%"},{"v":6947.162,"d":"6,947"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A76*N$11","v":0},0,300,0]
[{"v":125000,"d":"125,000"},{"v":0.056457296000000004,"d":"5.65%"},{"v":7057.162,"d":"7,057"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":312.5,"d":"313"},0]
[{"v":130000,"d":"130,000"},{"v":0.05513201538461539,"d":"5.51%"},{"v":7167.162,"d":"7,167"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,325,0]
[{"v":135000,"d":"135,000"},{"v":0.053904903703703703,"d":"5.39%"},{"v":7277.162,"d":"7,277"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":337.5,"d":"338"},0]
[{"v":140000,"d":"140,000"},{"v":0.05276544285714286,"d":"5.28%"},{"v":7387.162,"d":"7,387"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,350,0]
[{"v":145000,"d":"145,000"},{"v":0.05170456551724138,"d":"5.17%"},{"v":7497.162,"d":"7,497"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":362.5,"d":"363"},0]
[{"v":150000,"d":"150,000"},{"v":0.05071441333333333,"d":"5.07%"},{"v":7607.162,"d":"7,607"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,375,0]
[{"v":155000,"d":"155,000"},{"v":0.04978814193548387,"d":"4.98%"},{"v":7717.162,"d":"7,717"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":387.5,"d":"388"},0]
[{"v":160000,"d":"160,000"},{"v":0.0489197625,"d":"4.89%"},{"v":7827.162,"d":"7,827"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,400,0]
[{"v":165000,"d":"165,000"},{"v":0.048104012121212125,"d":"4.81%"},{"v":7937.162,"d":"7,937"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":412.5,"d":"413"},0]
[{"v":170000,"d":"170,000"},{"v":0.047336247058823534,"d":"4.73%"},{"v":8047.162,"d":"8,047"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,425,0]
[{"v":175000,"d":"175,000"},{"v":0.04661235428571429,"d":"4.66%"},{"v":8157.162,"d":"8,157"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":437.5,"d":"438"},0]
[{"v":180000,"d":"180,000"},{"v":0.04592867777777778,"d":"4.59%"},{"v":8267.162,"d":"8,267"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,450,0]
[{"v":185000,"d":"185,000"},{"v":0.04528195675675676,"d":"4.53%"},{"v":8377.162,"d":"8,377"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":462.5,"d":"463"},0]
[{"v":190000,"d":"190,000"},{"v":0.04466927368421053,"d":"4.47%"},{"v":8487.162,"d":"8,487"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,475,0]
[{"v":195000,"d":"195,000"},{"v":0.04408801025641026,"d":"4.41%"},{"v":8597.162,"d":"8,597"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":487.5,"d":"488"},0]
[{"v":200000,"d":"200,000"},{"v":0.04353581,"d":"4.35%"},{"v":8707.162,"d":"8,707"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,500,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.0927575,"d":"9.28%"}},{"$f":"SUM(D95:Q95)","v":{"v":1855.15,"d":"1,855"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,50,0]
[{"v":25000,"d":"25,000"},{"v":0.09449,"d":"9.45%"},{"v":2362.25,"d":"2,362"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":62.5,"d":"63"},0]
[{"v":30000,"d":"30,000"},{"v":0.095645,"d":"9.56%"},{"v":2869.35,"d":"2,869"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":35000,"d":"35,000"},{"v":0.09647,"d":"9.65%"},{"v":3376.45,"d":"3,376"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":87.5,"d":"88"},0]
[{"v":40000,"d":"40,000"},{"v":0.09708875,"d":"9.71%"},{"v":3883.55,"d":"3,884"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,100,0]
[{"v":45000,"d":"45,000"},{"v":0.09756999999999999,"d":"9.76%"},{"v":4390.65,"d":"4,391"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":50000,"d":"50,000"},{"v":0.097955,"d":"9.80%"},{"v":4897.75,"d":"4,898"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,125,0]
[{"v":55000,"d":"55,000"},{"v":0.09750432727272727,"d":"9.75%"},{"v":5362.738,"d":"5,363"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":137.5,"d":"138"},0]
[{"v":60000,"d":"60,000"},{"v":0.0935748,"d":"9.36%"},{"v":5614.488,"d":"5,614"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":65000,"d":"65,000"},{"v":0.08834596923076923,"d":"8.83%"},{"v":5742.488,"d":"5,742"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":162.5,"d":"163"},0]
[{"v":70000,"d":"70,000"},{"v":0.08386411428571429,"d":"8.39%"},{"v":5870.488,"d":"5,870"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,175,0]
[{"v":75000,"d":"75,000"},{"v":0.07997984000000001,"d":"8.00%"},{"v":5998.488,"d":"5,998"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":80000,"d":"80,000"},{"v":0.0765811,"d":"7.66%"},{"v":6126.488,"d":"6,126"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,200,0]
[{"v":85000,"d":"85,000"},{"v":0.07358221176470589,"d":"7.36%"},{"v":6254.488,"d":"6,254"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":212.5,"d":"213"},0]
[{"v":90000,"d":"90,000"},{"v":0.07091653333333334,"d":"7.09%"},{"v":6382.488,"d":"6,382"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":95000,"d":"95,000"},{"v":0.06848976842105263,"d":"6.85%"},{"v":6506.528,"d":"6,507"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":237.5,"d":"238"},0]
[{"v":100000,"d":"100,000"},{"v":0.06616528,"d":"6.62%"},{"v":6616.528,"d":"6,617"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,250,0]
[{"v":105000,"d":"105,000"},{"v":0.06406217142857143,"d":"6.41%"},{"v":6726.528,"d":"6,727"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":110000,"d":"110,000"},{"v":0.062150254545454545,"d":"6.22%"},{"v":6836.528,"d":"6,837"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,275,0]
[{"v":115000,"d":"115,000"},{"v":0.060404591304347825,"d":"6.04%"},{"v":6946.528,"d":"6,947"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":287.5,"d":"288"},0]
[{"v":120000,"d":"120,000"},{"v":0.0588044,"d":"5.88%"},{"v":7056.528,"d":"7,057"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A115*N$12","v":0},0,300,0]
[{"v":125000,"d":"125,000"},{"v":0.057332224,"d":"5.73%"},{"v":7166.528,"d":"7,167"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":312.5,"d":"313"},0]
[{"v":130000,"d":"130,000"},{"v":0.05597329230769231,"d":"5.60%"},{"v":7276.528,"d":"7,277"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,325,0]
[{"v":135000,"d":"135,000"},{"v":0.05471502222222222,"d":"5.47%"},{"v":7386.528,"d":"7,387"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":337.5,"d":"338"},0]
[{"v":140000,"d":"140,000"},{"v":0.05354662857142857,"d":"5.35%"},{"v":7496.528,"d":"7,497"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,350,0]
[{"v":145000,"d":"145,000"},{"v":0.05245881379310345,"d":"5.25%"},{"v":7606.528,"d":"7,607"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":362.5,"d":"363"},0]
[{"v":150000,"d":"150,000"},{"v":0.05144352,"d":"5.14%"},{"v":7716.528,"d":"7,717"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,375,0]
[{"v":155000,"d":"155,000"},{"v":0.050493729032258065,"d":"5.05%"},{"v":7826.528,"d":"7,827"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":387.5,"d":"388"},0]
[{"v":160000,"d":"160,000"},{"v":0.0496033,"d":"4.96%"},{"v":7936.528,"d":"7,937"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,400,0]
[{"v":165000,"d":"165,000"},{"v":0.048766836363636365,"d":"4.88%"},{"v":8046.528,"d":"8,047"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":412.5,"d":"413"},0]
[{"v":170000,"d":"170,000"},{"v":0.04797957647058824,"d":"4.80%"},{"v":8156.528,"d":"8,157"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,425,0]
[{"v":175000,"d":"175,000"},{"v":0.04723730285714286,"d":"4.72%"},{"v":8266.528,"d":"8,267"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":437.5,"d":"438"},0]
[{"v":180000,"d":"180,000"},{"v":0.046536266666666666,"d":"4.65%"},{"v":8376.528,"d":"8,377"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,450,0]
[{"v":185000,"d":"185,000"},{"v":0.045873124324324326,"d":"4.59%"},{"v":8486.528,"d":"8,487"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":462.5,"d":"463"},0]
[{"v":190000,"d":"190,000"},{"v":0.04524488421052632,"d":"4.52%"},{"v":8596.528,"d":"8,597"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,475,0]
[{"v":195000,"d":"195,000"},{"v":0.04464886153846154,"d":"4.46%"},{"v":8706.528,"d":"8,707"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":487.5,"d":"488"},0]
[{"v":200000,"d":"200,000"},{"v":0.04408264,"d":"4.41%"},{"v":8816.528,"d":"8,817"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,500,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.1010075,"d":"10.10%"}},{"$f":"SUM(D134:Q134)","v":{"v":2020.15,"d":"2,020"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,50,0]
[{"v":25000,"d":"25,000"},{"v":0.10309,"d":"10.31%"},{"v":2577.25,"d":"2,577"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":62.5,"d":"63"},0]
[{"v":30000,"d":"30,000"},{"v":0.10447833333333333,"d":"10.45%"},{"v":3134.35,"d":"3,134"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":35000,"d":"35,000"},{"v":0.10547,"d":"10.55%"},{"v":3691.45,"d":"3,691"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":87.5,"d":"88"},0]
[{"v":40000,"d":"40,000"},{"v":0.10621375000000001,"d":"10.62%"},{"v":4248.55,"d":"4,249"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,100,0]
[{"v":45000,"d":"45,000"},{"v":0.10679222222222222,"d":"10.68%"},{"v":4805.65,"d":"4,806"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":50000,"d":"50,000"},{"v":0.107255,"d":"10.73%"},{"v":5362.75,"d":"5,363"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,125,0]
[{"v":55000,"d":"55,000"},{"v":0.10749007272727272,"d":"10.75%"},{"v":5911.954,"d":"5,912"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":137.5,"d":"138"},0]
[{"v":60000,"d":"60,000"},{"v":0.10443423333333333,"d":"10.44%"},{"v":6266.054,"d":"6,266"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":65000,"d":"65,000"},{"v":0.09837006153846153,"d":"9.84%"},{"v":6394.054,"d":"6,394"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":162.5,"d":"163"},0]
[{"v":70000,"d":"70,000"},{"v":0.0931722,"d":"9.32%"},{"v":6522.054,"d":"6,522"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,175,0]
[{"v":75000,"d":"75,000"},{"v":0.08866738666666667,"d":"8.87%"},{"v":6650.054,"d":"6,650"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":80000,"d":"80,000"},{"v":0.084725675,"d":"8.47%"},{"v":6778.054,"d":"6,778"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,200,0]
[{"v":85000,"d":"85,000"},{"v":0.08124769411764705,"d":"8.12%"},{"v":6906.054,"d":"6,906"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":212.5,"d":"213"},0]
[{"v":90000,"d":"90,000"},{"v":0.07815615555555555,"d":"7.82%"},{"v":7034.054,"d":"7,034"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":95000,"d":"95,000"},{"v":0.07539004210526316,"d":"7.54%"},{"v":7162.054,"d":"7,162"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":237.5,"d":"238"},0]
[{"v":100000,"d":"100,000"},{"v":0.07279254,"d":"7.28%"},{"v":7279.254,"d":"7,279"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,250,0]
[{"v":105000,"d":"105,000"},{"v":0.07037384761904762,"d":"7.04%"},{"v":7389.254,"d":"7,389"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":110000,"d":"110,000"},{"v":0.06817503636363637,"d":"6.82%"},{"v":7499.254,"d":"7,499"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,275,0]
[{"v":115000,"d":"115,000"},{"v":0.06616742608695653,"d":"6.62%"},{"v":7609.254,"d":"7,609"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":287.5,"d":"288"},0]
[{"v":120000,"d":"120,000"},{"v":0.06432711666666667,"d":"6.43%"},{"v":7719.254,"d":"7,719"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A154*N$13","v":0},0,300,0]
[{"v":125000,"d":"125,000"},{"v":0.062634032,"d":"6.26%"},{"v":7829.254,"d":"7,829"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":312.5,"d":"313"},0]
[{"v":130000,"d":"130,000"},{"v":0.06107118461538461,"d":"6.11%"},{"v":7939.254,"d":"7,939"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,325,0]
[{"v":135000,"d":"135,000"},{"v":0.059624103703703704,"d":"5.96%"},{"v":8049.254,"d":"8,049"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":337.5,"d":"338"},0]
[{"v":140000,"d":"140,000"},{"v":0.05828038571428571,"d":"5.83%"},{"v":8159.254,"d":"8,159"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,350,0]
[{"v":145000,"d":"145,000"},{"v":0.057029337931034485,"d":"5.70%"},{"v":8269.254,"d":"8,269"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":362.5,"d":"363"},0]
[{"v":150000,"d":"150,000"},{"v":0.05586169333333334,"d":"5.59%"},{"v":8379.254,"d":"8,379"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,375,0]
[{"v":155000,"d":"155,000"},{"v":0.0547693806451613,"d":"5.48%"},{"v":8489.254,"d":"8,489"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":387.5,"d":"388"},0]
[{"v":160000,"d":"160,000"},{"v":0.053745337500000004,"d":"5.37%"},{"v":8599.254,"d":"8,599"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,400,0]
[{"v":165000,"d":"165,000"},{"v":0.05278335757575758,"d":"5.28%"},{"v":8709.254,"d":"8,709"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":412.5,"d":"413"},0]
[{"v":170000,"d":"170,000"},{"v":0.05187796470588236,"d":"5.19%"},{"v":8819.254,"d":"8,819"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,425,0]
[{"v":175000,"d":"175,000"},{"v":0.051024308571428575,"d":"5.10%"},{"v":8929.254,"d":"8,929"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":437.5,"d":"438"},0]
[{"v":180000,"d":"180,000"},{"v":0.05021807777777778,"d":"5.02%"},{"v":9039.254,"d":"9,039"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,450,0]
[{"v":185000,"d":"185,000"},{"v":0.04945542702702703,"d":"4.95%"},{"v":9149.254,"d":"9,149"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":462.5,"d":"463"},0]
[{"v":190000,"d":"190,000"},{"v":0.04873291578947369,"d":"4.87%"},{"v":9259.254,"d":"9,259"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,475,0]
[{"v":195000,"d":"195,000"},{"v":0.048047456410256414,"d":"4.80%"},{"v":9369.254,"d":"9,369"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":487.5,"d":"488"},0]
[{"v":200000,"d":"200,000"},{"v":0.047396270000000004,"d":"4.74%"},{"v":9479.254,"d":"9,479"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,500,0]

{"sheet":"SAA 20 & 45","index":30,"n_rows":170,"n_cols":17,"rows_kept":170}
["Senior Academic Officers (SAA)"]
["Fund 20 & 45"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":1,"d":"100%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0,"d":"0%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":500000,"d":"500,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":100000,"d":"100,000"},{"$f":"+C17/A17","v":{"v":0.2793784696,"d":"27.94%"}},{"$f":"SUM(D17:Q17)","v":{"v":27937.84696,"d":"27,938"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":{"v":4000,"d":"4,000"}},250,150,0]
[{"v":110000,"d":"110,000"},{"v":0.2740646778181818,"d":"27.41%"},{"v":30147.114559999998,"d":"30,147"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0]
[{"v":120000,"d":"120,000"},{"v":0.269636518,"d":"26.96%"},{"v":32356.38216,"d":"32,356"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4800,"d":"4,800"},300,180,0]
[{"v":130000,"d":"130,000"},{"v":0.2658896135384615,"d":"26.59%"},{"v":34565.64976,"d":"34,566"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0]
[{"v":140000,"d":"140,000"},{"v":0.2626779811428572,"d":"26.27%"},{"v":36774.91736000001,"d":"36,775"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0]
[{"v":150000,"d":"150,000"},{"v":0.25989456639999997,"d":"25.99%"},{"v":38984.18496,"d":"38,984"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0]
[{"v":160000,"d":"160,000"},{"v":0.25745907850000005,"d":"25.75%"},{"v":41193.452560000005,"d":"41,193"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0]
[{"v":170000,"d":"170,000"},{"v":0.24707688329411767,"d":"24.71%"},{"v":42003.07016,"d":"42,003"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0]
[{"v":180000,"d":"180,000"},{"v":0.23701298755555553,"d":"23.70%"},{"v":42662.337759999995,"d":"42,662"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0]
[{"v":190000,"d":"190,000"},{"v":0.22800844926315791,"d":"22.80%"},{"v":43321.60536,"d":"43,322"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0]
[{"v":200000,"d":"200,000"},{"v":0.21990436479999997,"d":"21.99%"},{"v":43980.87295999999,"d":"43,981"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0]
[{"v":210000,"d":"210,000"},{"v":0.2125720979047619,"d":"21.26%"},{"v":44640.14056,"d":"44,640"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},525,315,0]
[{"v":220000,"d":"220,000"},{"v":0.2059064007272727,"d":"20.59%"},{"v":45299.40815999999,"d":"45,299"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8800,"d":"8,800"},550,330,0]
[{"v":230000,"d":"230,000"},{"v":0.19982032939130434,"d":"19.98%"},{"v":45958.67576,"d":"45,959"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9200,"d":"9,200"},575,345,0]
[{"v":240000,"d":"240,000"},{"v":0.1942414306666667,"d":"19.42%"},{"v":46617.943360000005,"d":"46,618"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9600,"d":"9,600"},600,360,0]
[{"v":250000,"d":"250,000"},{"v":0.18910884383999998,"d":"18.91%"},{"v":47277.21096,"d":"47,277"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10000,"d":"10,000"},625,375,0]
[{"v":260000,"d":"260,000"},{"v":0.1843710713846154,"d":"18.44%"},{"v":47936.47856,"d":"47,936"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10400,"d":"10,400"},650,390,0]
[{"v":270000,"d":"270,000"},{"v":0.17998424503703703,"d":"18.00%"},{"v":48595.746159999995,"d":"48,596"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10800,"d":"10,800"},675,405,0]
[{"v":280000,"d":"280,000"},{"v":0.17591076342857143,"d":"17.59%"},{"v":49255.01376,"d":"49,255"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200,"d":"11,200"},700,420,0]
[{"v":290000,"d":"290,000"},{"v":0.17211821158620688,"d":"17.21%"},{"v":49914.28135999999,"d":"49,914"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11600,"d":"11,600"},725,435,0]
[{"v":300000,"d":"300,000"},{"v":0.16857849653333334,"d":"16.86%"},{"v":50573.54896,"d":"50,574"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":12000,"d":"12,000"}},750,450,0]
[{"v":310000,"d":"310,000"},{"v":0.16526715019354837,"d":"16.53%"},{"v":51232.81655999999,"d":"51,233"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12400,"d":"12,400"},775,465,0]
[{"v":320000,"d":"320,000"},{"v":0.162162763,"d":"16.22%"},{"v":51892.08416,"d":"51,892"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12800,"d":"12,800"},800,480,0]
[{"v":330000,"d":"330,000"},{"v":0.1592465204848485,"d":"15.92%"},{"v":52551.351760000005,"d":"52,551"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13200,"d":"13,200"},825,495,0]
[{"v":340000,"d":"340,000"},{"v":0.15650182164705886,"d":"15.65%"},{"v":53210.61936000001,"d":"53,211"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13600,"d":"13,600"},850,510,0]
[{"v":350000,"d":"350,000"},{"v":0.15391396274285715,"d":"15.39%"},{"v":53869.88696,"d":"53,870"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000,"d":"14,000"},875,525,0]
[{"v":360000,"d":"360,000"},{"v":0.15146987377777782,"d":"15.15%"},{"v":54529.15456000001,"d":"54,529"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14400,"d":"14,400"},900,540,0]
[{"v":370000,"d":"370,000"},{"v":0.14915789772972973,"d":"14.92%"},{"v":55188.42216,"d":"55,188"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14800,"d":"14,800"},925,555,0]
[{"v":380000,"d":"380,000"},{"v":0.14696760463157896,"d":"14.70%"},{"v":55847.68976000001,"d":"55,848"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15200,"d":"15,200"},950,570,0]
[{"v":390000,"d":"390,000"},{"v":0.14488963425641024,"d":"14.49%"},{"v":56506.95736,"d":"56,507"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15600,"d":"15,600"},975,585,0]
[{"v":400000,"d":"400,000"},{"v":0.14291556240000003,"d":"14.29%"},{"v":57166.22496000001,"d":"57,166"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16000,"d":"16,000"},{"v":1000,"d":"1,000"},600,0]
[{"v":410000,"d":"410,000"},{"v":0.1410377867317073,"d":"14.10%"},{"v":57825.49256,"d":"57,825"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16400,"d":"16,400"},{"v":1025,"d":"1,025"},615,0]
[{"v":420000,"d":"420,000"},{"v":0.13924942895238096,"d":"13.92%"},{"v":58484.760160000005,"d":"58,485"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16800,"d":"16,800"},{"v":1050,"d":"1,050"},630,0]
[{"v":430000,"d":"430,000"},{"v":0.1375442506046512,"d":"13.75%"},{"v":59144.02776000001,"d":"59,144"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":17200,"d":"17,200"},{"v":1075,"d":"1,075"},645,0]
[{"v":440000,"d":"440,000"},{"v":0.13591658036363638,"d":"13.59%"},{"v":59803.295360000004,"d":"59,803"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":17600,"d":"17,600"},{"v":1100,"d":"1,100"},660,0]
[{"v":450000,"d":"450,000"},{"v":0.13436125102222224,"d":"13.44%"},{"v":60462.56296000001,"d":"60,463"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":18000,"d":"18,000"},{"v":1125,"d":"1,125"},675,0]
[{"v":460000,"d":"460,000"},{"v":0.13287354469565218,"d":"13.29%"},{"v":61121.83056,"d":"61,122"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2490.48,"d":"2,490"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1596.24,"d":"1,596"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":18400,"d":"18,400"},{"v":1150,"d":"1,150"},690,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":100000,"d":"100,000"},{"$f":"+C56/A56","v":{"v":0.2916246152,"d":"29.16%"}},{"$f":"SUM(D56:Q56)","v":{"v":29162.46152,"d":"29,162"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,0]
[{"v":110000,"d":"110,000"},{"v":0.28644753745454543,"d":"28.64%"},{"v":31509.22912,"d":"31,509"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":120000,"d":"120,000"},{"v":0.28213330600000003,"d":"28.21%"},{"v":33855.99672,"d":"33,856"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},300,30,0]
[{"v":130000,"d":"130,000"},{"v":0.2784828024615385,"d":"27.85%"},{"v":36202.76432,"d":"36,203"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":140000,"d":"140,000"},{"v":0.27535379942857147,"d":"27.54%"},{"v":38549.53192000001,"d":"38,550"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":150000,"d":"150,000"},{"v":0.2726419968,"d":"27.26%"},{"v":40896.29952,"d":"40,896"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":160000,"d":"160,000"},{"v":0.2702691695,"d":"27.03%"},{"v":43243.06712000001,"d":"43,243"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":170000,"d":"170,000"},{"v":0.2628225571764706,"d":"26.28%"},{"v":44679.83472,"d":"44,680"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":180000,"d":"180,000"},{"v":0.2515366795555556,"d":"25.15%"},{"v":45276.602320000005,"d":"45,277"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":190000,"d":"190,000"},{"v":0.24143878905263155,"d":"24.14%"},{"v":45873.36992,"d":"45,873"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":200000,"d":"200,000"},{"v":0.23235068760000002,"d":"23.24%"},{"v":46470.137520000004,"d":"46,470"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[{"v":210000,"d":"210,000"},{"v":0.2241281196190476,"d":"22.41%"},{"v":47066.905119999996,"d":"47,067"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},0]
[{"v":220000,"d":"220,000"},{"v":0.21665305781818184,"d":"21.67%"},{"v":47663.67272,"d":"47,664"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7700.000000000001,"d":"7,700"},550,55,0]
[{"v":230000,"d":"230,000"},{"v":0.20982800139130434,"d":"20.98%"},{"v":48260.440319999994,"d":"48,260"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},0]
[{"v":240000,"d":"240,000"},{"v":0.20357169966666666,"d":"20.36%"},{"v":48857.20792,"d":"48,857"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},600,60,0]
[{"v":250000,"d":"250,000"},{"v":0.19781590208000002,"d":"19.78%"},{"v":49453.97552000001,"d":"49,454"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},0]
[{"v":260000,"d":"260,000"},{"v":0.19250285815384616,"d":"19.25%"},{"v":50050.74312,"d":"50,051"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9100,"d":"9,100"},650,65,0]
[{"v":270000,"d":"270,000"},{"v":0.18758337303703707,"d":"18.76%"},{"v":50647.510720000006,"d":"50,648"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},0]
[{"v":280000,"d":"280,000"},{"v":0.18301527971428572,"d":"18.30%"},{"v":51244.27832,"d":"51,244"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9800.000000000002,"d":"9,800"},700,70,0]
[{"v":290000,"d":"290,000"},{"v":0.17876222731034483,"d":"17.88%"},{"v":51841.045920000004,"d":"51,841"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10150.000000000002,"d":"10,150"},725,{"v":72.5,"d":"73"},0]
[{"v":300000,"d":"300,000"},{"v":0.17479271173333333,"d":"17.48%"},{"v":52437.813519999996,"d":"52,438"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":10500.000000000002,"d":"10,500"}},750,75,0]
[{"v":310000,"d":"310,000"},{"v":0.17107929393548388,"d":"17.11%"},{"v":53034.58112,"d":"53,035"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10850.000000000002,"d":"10,850"},775,{"v":77.5,"d":"78"},0]
[{"v":320000,"d":"320,000"},{"v":0.16759796475,"d":"16.76%"},{"v":53631.348719999995,"d":"53,631"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200.000000000002,"d":"11,200"},800,80,0]
[{"v":330000,"d":"330,000"},{"v":0.16432762521212121,"d":"16.43%"},{"v":54228.11632,"d":"54,228"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11550.000000000002,"d":"11,550"},825,{"v":82.5,"d":"83"},0]
[{"v":340000,"d":"340,000"},{"v":0.1612496585882353,"d":"16.12%"},{"v":54824.88392000001,"d":"54,825"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11900.000000000002,"d":"11,900"},850,85,0]
[{"v":350000,"d":"350,000"},{"v":0.15834757577142858,"d":"15.83%"},{"v":55421.65152,"d":"55,422"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12250.000000000002,"d":"12,250"},875,{"v":87.5,"d":"88"},0]
[{"v":360000,"d":"360,000"},{"v":0.1556067197777778,"d":"15.56%"},{"v":56018.419120000006,"d":"56,018"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12600.000000000002,"d":"12,600"},900,90,0]
[{"v":370000,"d":"370,000"},{"v":0.15301401816216215,"d":"15.30%"},{"v":56615.18672,"d":"56,615"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12950.000000000002,"d":"12,950"},925,{"v":92.5,"d":"93"},0]
[{"v":380000,"d":"380,000"},{"v":0.1505577745263158,"d":"15.06%"},{"v":57211.954320000004,"d":"57,212"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13300.000000000002,"d":"13,300"},950,95,0]
[{"v":390000,"d":"390,000"},{"v":0.14822749210256408,"d":"14.82%"},{"v":57808.721919999996,"d":"57,809"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13650.000000000002,"d":"13,650"},975,{"v":97.5,"d":"98"},0]
[{"v":400000,"d":"400,000"},{"v":0.1460137238,"d":"14.60%"},{"v":58405.48952,"d":"58,405"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000.000000000002,"d":"14,000"},{"v":1000,"d":"1,000"},100,0]
[{"v":410000,"d":"410,000"},{"v":0.14390794419512193,"d":"14.39%"},{"v":59002.257119999995,"d":"59,002"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14350.000000000002,"d":"14,350"},{"v":1025,"d":"1,025"},{"v":102.5,"d":"103"},0]
[{"v":420000,"d":"420,000"},{"v":0.1419024398095238,"d":"14.19%"},{"v":59599.02472,"d":"59,599"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14700.000000000002,"d":"14,700"},{"v":1050,"d":"1,050"},105,0]
[{"v":430000,"d":"430,000"},{"v":0.13999021469767445,"d":"14.00%"},{"v":60195.79232000001,"d":"60,196"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15050.000000000002,"d":"15,050"},{"v":1075,"d":"1,075"},{"v":107.5,"d":"108"},0]
[{"v":440000,"d":"440,000"},{"v":0.13816490890909092,"d":"13.82%"},{"v":60792.55992,"d":"60,793"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15400.000000000002,"d":"15,400"},{"v":1100,"d":"1,100"},110,0]
[{"v":450000,"d":"450,000"},{"v":0.13642072782222223,"d":"13.64%"},{"v":61389.327520000006,"d":"61,389"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15750.000000000002,"d":"15,750"},{"v":1125,"d":"1,125"},{"v":112.5,"d":"113"},0]
[{"v":460000,"d":"460,000"},{"v":0.13475238069565218,"d":"13.48%"},{"v":61986.09512,"d":"61,986"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2576.88,"d":"2,577"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1652.4,"d":"1,652"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16100.000000000002,"d":"16,100"},{"v":1150,"d":"1,150"},115,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C95/A95","v":{"v":0.2936883608,"d":"29.37%"}},{"$f":"SUM(D95:Q95)","v":{"v":29368.83608,"d":"29,369"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,0]
[{"v":110000,"d":"110,000"},{"v":0.2883236698181818,"d":"28.83%"},{"v":31715.60368,"d":"31,716"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":120000,"d":"120,000"},{"v":0.28385309400000003,"d":"28.39%"},{"v":34062.37128000001,"d":"34,062"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},300,30,0]
[{"v":130000,"d":"130,000"},{"v":0.28007029907692305,"d":"28.01%"},{"v":36409.13888,"d":"36,409"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":140000,"d":"140,000"},{"v":0.27682790342857144,"d":"27.68%"},{"v":38755.906480000005,"d":"38,756"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":150000,"d":"150,000"},{"v":0.27401782719999995,"d":"27.40%"},{"v":41102.67408,"d":"41,103"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":160000,"d":"160,000"},{"v":0.27155901050000003,"d":"27.16%"},{"v":43449.44168,"d":"43,449"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":170000,"d":"170,000"},{"v":0.2679482898823529,"d":"26.79%"},{"v":45551.209279999995,"d":"45,551"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":180000,"d":"180,000"},{"v":0.25637764933333335,"d":"25.64%"},{"v":46147.97688,"d":"46,148"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":190000,"d":"190,000"},{"v":0.2460249709473684,"d":"24.60%"},{"v":46744.744479999994,"d":"46,745"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":200000,"d":"200,000"},{"v":0.2367075604,"d":"23.67%"},{"v":47341.51208,"d":"47,342"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[{"v":210000,"d":"210,000"},{"v":0.22827752228571424,"d":"22.83%"},{"v":47938.27967999999,"d":"47,938"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},0]
[{"v":220000,"d":"220,000"},{"v":0.22061385127272726,"d":"22.06%"},{"v":48535.04728,"d":"48,535"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7700.000000000001,"d":"7,700"},550,55,0]
[{"v":230000,"d":"230,000"},{"v":0.21361658643478257,"d":"21.36%"},{"v":49131.81487999999,"d":"49,132"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},0]
[{"v":240000,"d":"240,000"},{"v":0.207202427,"d":"20.72%"},{"v":49728.58248,"d":"49,729"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},600,60,0]
[{"v":250000,"d":"250,000"},{"v":0.20130140032000002,"d":"20.13%"},{"v":50325.350080000004,"d":"50,325"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},0]
[{"v":260000,"d":"260,000"},{"v":0.19585429876923074,"d":"19.59%"},{"v":50922.117679999996,"d":"50,922"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9100,"d":"9,100"},650,65,0]
[{"v":270000,"d":"270,000"},{"v":0.19081068622222222,"d":"19.08%"},{"v":51518.88528,"d":"51,519"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},0]
[{"v":280000,"d":"280,000"},{"v":0.1861273317142857,"d":"18.61%"},{"v":52115.652879999994,"d":"52,116"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9800.000000000002,"d":"9,800"},700,70,0]
[{"v":290000,"d":"290,000"},{"v":0.1817669671724138,"d":"18.18%"},{"v":52712.42048,"d":"52,712"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10150.000000000002,"d":"10,150"},725,{"v":72.5,"d":"73"},0]
[{"v":300000,"d":"300,000"},{"v":0.17769729359999997,"d":"17.77%"},{"v":53309.18807999999,"d":"53,309"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":10500.000000000002,"d":"10,500"}},750,75,0]
[{"v":310000,"d":"310,000"},{"v":0.17389017961290323,"d":"17.39%"},{"v":53905.95568,"d":"53,906"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10850.000000000002,"d":"10,850"},775,{"v":77.5,"d":"78"},0]
[{"v":320000,"d":"320,000"},{"v":0.17032101024999996,"d":"17.03%"},{"v":54502.72327999999,"d":"54,503"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200.000000000002,"d":"11,200"},800,80,0]
[{"v":330000,"d":"330,000"},{"v":0.16696815418181818,"d":"16.70%"},{"v":55099.49088,"d":"55,099"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11550.000000000002,"d":"11,550"},825,{"v":82.5,"d":"83"},0]
[{"v":340000,"d":"340,000"},{"v":0.16381252494117648,"d":"16.38%"},{"v":55696.258480000004,"d":"55,696"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11900.000000000002,"d":"11,900"},850,85,0]
[{"v":350000,"d":"350,000"},{"v":0.16083721737142856,"d":"16.08%"},{"v":56293.026079999996,"d":"56,293"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12250.000000000002,"d":"12,250"},875,{"v":87.5,"d":"88"},0]
[{"v":360000,"d":"360,000"},{"v":0.15802720466666667,"d":"15.80%"},{"v":56889.79368,"d":"56,890"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12600.000000000002,"d":"12,600"},900,90,0]
[{"v":370000,"d":"370,000"},{"v":0.15536908454054052,"d":"15.54%"},{"v":57486.561279999994,"d":"57,487"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12950.000000000002,"d":"12,950"},925,{"v":92.5,"d":"93"},0]
[{"v":380000,"d":"380,000"},{"v":0.1528508654736842,"d":"15.29%"},{"v":58083.32888,"d":"58,083"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13300.000000000002,"d":"13,300"},950,95,0]
[{"v":390000,"d":"390,000"},{"v":0.15046178584615383,"d":"15.05%"},{"v":58680.09647999999,"d":"58,680"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13650.000000000002,"d":"13,650"},975,{"v":97.5,"d":"98"},0]
[{"v":400000,"d":"400,000"},{"v":0.1481921602,"d":"14.82%"},{"v":59276.86408,"d":"59,277"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000.000000000002,"d":"14,000"},{"v":1000,"d":"1,000"},100,0]
[{"v":410000,"d":"410,000"},{"v":0.14603324799999998,"d":"14.60%"},{"v":59873.63167999999,"d":"59,874"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14350.000000000002,"d":"14,350"},{"v":1025,"d":"1,025"},{"v":102.5,"d":"103"},0]
[{"v":420000,"d":"420,000"},{"v":0.14397714114285715,"d":"14.40%"},{"v":60470.39928,"d":"60,470"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14700.000000000002,"d":"14,700"},{"v":1050,"d":"1,050"},105,0]
[{"v":430000,"d":"430,000"},{"v":0.1420166671627907,"d":"14.20%"},{"v":61067.166880000004,"d":"61,067"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15050.000000000002,"d":"15,050"},{"v":1075,"d":"1,075"},{"v":107.5,"d":"108"},0]
[{"v":440000,"d":"440,000"},{"v":0.14014530563636363,"d":"14.01%"},{"v":61663.934479999996,"d":"61,664"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15400.000000000002,"d":"15,400"},{"v":1100,"d":"1,100"},110,0]
[{"v":450000,"d":"450,000"},{"v":0.13835711573333334,"d":"13.84%"},{"v":62260.70208,"d":"62,261"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15750.000000000002,"d":"15,750"},{"v":1125,"d":"1,125"},{"v":112.5,"d":"113"},0]
[{"v":460000,"d":"460,000"},{"v":0.1366466732173913,"d":"13.66%"},{"v":62857.469679999995,"d":"62,857"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2680.5600000000004,"d":"2,681"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1718.2800000000002,"d":"1,718"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16100.000000000002,"d":"16,100"},{"v":1150,"d":"1,150"},115,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C134/A134","v":{"v":0.3017825064,"d":"30.18%"}},{"$f":"SUM(D134:Q134)","v":{"v":30178.25064,"d":"30,178"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,0]
[{"v":110000,"d":"110,000"},{"v":0.29568198399999995,"d":"29.57%"},{"v":32525.018239999998,"d":"32,525"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":120000,"d":"120,000"},{"v":0.2905982153333333,"d":"29.06%"},{"v":34871.78584,"d":"34,872"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},300,30,0]
[{"v":130000,"d":"130,000"},{"v":0.2862965649230769,"d":"28.63%"},{"v":37218.55344,"d":"37,219"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":140000,"d":"140,000"},{"v":0.28260943600000005,"d":"28.26%"},{"v":39565.32104000001,"d":"39,565"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":150000,"d":"150,000"},{"v":0.27941392426666667,"d":"27.94%"},{"v":41912.08864,"d":"41,912"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":160000,"d":"160,000"},{"v":0.27661785150000007,"d":"27.66%"},{"v":44258.85624000001,"d":"44,259"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":170000,"d":"170,000"},{"v":0.27415072847058825,"d":"27.42%"},{"v":46605.62384,"d":"46,606"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":180000,"d":"180,000"},{"v":0.26456884133333336,"d":"26.46%"},{"v":47622.39144000001,"d":"47,622"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":190000,"d":"190,000"},{"v":0.2537850475789474,"d":"25.38%"},{"v":48219.15904,"d":"48,219"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":200000,"d":"200,000"},{"v":0.24407963320000003,"d":"24.41%"},{"v":48815.926640000005,"d":"48,816"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[{"v":210000,"d":"210,000"},{"v":0.235298544,"d":"23.53%"},{"v":49412.69424,"d":"49,413"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},0]
[{"v":220000,"d":"220,000"},{"v":0.22731573563636365,"d":"22.73%"},{"v":50009.46184,"d":"50,009"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7700.000000000001,"d":"7,700"},550,55,0]
[{"v":230000,"d":"230,000"},{"v":0.2200270845217391,"d":"22.00%"},{"v":50606.229439999996,"d":"50,606"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},0]
[{"v":240000,"d":"240,000"},{"v":0.21334582100000002,"d":"21.33%"},{"v":51202.99704,"d":"51,203"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},600,60,0]
[{"v":250000,"d":"250,000"},{"v":0.20719905856000004,"d":"20.72%"},{"v":51799.76464000001,"d":"51,800"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},0]
[{"v":260000,"d":"260,000"},{"v":0.201525124,"d":"20.15%"},{"v":52396.53224,"d":"52,397"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9100,"d":"9,100"},650,65,0]
[{"v":270000,"d":"270,000"},{"v":0.1962714808888889,"d":"19.63%"},{"v":52993.29984000001,"d":"52,993"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},0]
[{"v":280000,"d":"280,000"},{"v":0.19139309799999998,"d":"19.14%"},{"v":53590.06744,"d":"53,590"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9800.000000000002,"d":"9,800"},700,70,0]
[{"v":290000,"d":"290,000"},{"v":0.18685115531034485,"d":"18.69%"},{"v":54186.835040000005,"d":"54,187"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10150.000000000002,"d":"10,150"},725,{"v":72.5,"d":"73"},0]
[{"v":300000,"d":"300,000"},{"v":0.1826120088,"d":"18.26%"},{"v":54783.60264,"d":"54,784"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":10500.000000000002,"d":"10,500"}},750,75,0]
[{"v":310000,"d":"310,000"},{"v":0.17864635561290323,"d":"17.86%"},{"v":55380.370240000004,"d":"55,380"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10850.000000000002,"d":"10,850"},775,{"v":77.5,"d":"78"},0]
[{"v":320000,"d":"320,000"},{"v":0.17492855575,"d":"17.49%"},{"v":55977.137839999996,"d":"55,977"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200.000000000002,"d":"11,200"},800,80,0]
[{"v":330000,"d":"330,000"},{"v":0.1714360770909091,"d":"17.14%"},{"v":56573.90544,"d":"56,574"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11550.000000000002,"d":"11,550"},825,{"v":82.5,"d":"83"},0]
[{"v":340000,"d":"340,000"},{"v":0.1681490383529412,"d":"16.81%"},{"v":57170.67304000001,"d":"57,171"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11900.000000000002,"d":"11,900"},850,85,0]
[{"v":350000,"d":"350,000"},{"v":0.1650498304,"d":"16.50%"},{"v":57767.44064,"d":"57,767"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12250.000000000002,"d":"12,250"},875,{"v":87.5,"d":"88"},0]
[{"v":360000,"d":"360,000"},{"v":0.16212280066666668,"d":"16.21%"},{"v":58364.20824000001,"d":"58,364"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12600.000000000002,"d":"12,600"},900,90,0]
[{"v":370000,"d":"370,000"},{"v":0.15935398875675674,"d":"15.94%"},{"v":58960.97584,"d":"58,961"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12950.000000000002,"d":"12,950"},925,{"v":92.5,"d":"93"},0]
[{"v":380000,"d":"380,000"},{"v":0.15673090378947369,"d":"15.67%"},{"v":59557.743440000006,"d":"59,558"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13300.000000000002,"d":"13,300"},950,95,0]
[{"v":390000,"d":"390,000"},{"v":0.154242336,"d":"15.42%"},{"v":60154.51104,"d":"60,155"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13650.000000000002,"d":"13,650"},975,{"v":97.5,"d":"98"},0]
[{"v":400000,"d":"400,000"},{"v":0.15187819660000001,"d":"15.19%"},{"v":60751.278640000004,"d":"60,751"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000.000000000002,"d":"14,000"},{"v":1000,"d":"1,000"},100,0]
[{"v":410000,"d":"410,000"},{"v":0.14962938107317073,"d":"14.96%"},{"v":61348.046239999996,"d":"61,348"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14350.000000000002,"d":"14,350"},{"v":1025,"d":"1,025"},{"v":102.5,"d":"103"},0]
[{"v":420000,"d":"420,000"},{"v":0.147487652,"d":"14.75%"},{"v":61944.81384,"d":"61,945"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14700.000000000002,"d":"14,700"},{"v":1050,"d":"1,050"},105,0]
[{"v":430000,"d":"430,000"},{"v":0.14544553823255815,"d":"14.54%"},{"v":62541.58144000001,"d":"62,542"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15050.000000000002,"d":"15,050"},{"v":1075,"d":"1,075"},{"v":107.5,"d":"108"},0]
[{"v":440000,"d":"440,000"},{"v":0.14349624781818182,"d":"14.35%"},{"v":63138.34904,"d":"63,138"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15400.000000000002,"d":"15,400"},{"v":1100,"d":"1,100"},110,0]
[{"v":450000,"d":"450,000"},{"v":0.14163359253333335,"d":"14.16%"},{"v":63735.11664000001,"d":"63,735"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15750.000000000002,"d":"15,750"},{"v":1125,"d":"1,125"},{"v":112.5,"d":"113"},0]
[{"v":460000,"d":"460,000"},{"v":0.13985192226086957,"d":"13.99%"},{"v":64331.88424,"d":"64,332"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2814.48,"d":"2,814"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1803.6000000000001,"d":"1,804"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16100.000000000002,"d":"16,100"},{"v":1150,"d":"1,150"},115,0]

{"sheet":"SAA 30","index":31,"n_rows":170,"n_cols":17,"rows_kept":170}
["Senior Academic Officers (SAA)"]
["Fund 30"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.93,"d":"93%"}]
[{"$nulls":6},"Single",{"v":0.07,"d":"7%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":500000,"d":"500,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"$nulls":5},0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":100000,"d":"100,000"},{"$f":"+C17/A17","v":{"v":0.2944862856,"d":"29.45%"}},{"$f":"SUM(D17:Q17)","v":{"v":29448.62856,"d":"29,449"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14617.75,"d":"14,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":{"v":4000,"d":"4,000"}},250,150,0]
[{"v":110000,"d":"110,000"},{"v":0.2896172378181818,"d":"28.96%"},{"v":31857.89616,"d":"31,858"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16367.75,"d":"16,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4400,"d":"4,400"},275,165,0]
[{"v":120000,"d":"120,000"},{"v":0.28555969800000003,"d":"28.56%"},{"v":34267.16376,"d":"34,267"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18117.75,"d":"18,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4800,"d":"4,800"},300,180,0]
[{"v":130000,"d":"130,000"},{"v":0.2821263950769231,"d":"28.21%"},{"v":36676.43136,"d":"36,676"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19867.75,"d":"19,868"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5200,"d":"5,200"},325,195,0]
[{"v":140000,"d":"140,000"},{"v":0.279183564,"d":"27.92%"},{"v":39085.69896,"d":"39,086"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21617.75,"d":"21,618"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600,"d":"5,600"},350,210,0]
[{"v":150000,"d":"150,000"},{"v":0.2766331104,"d":"27.66%"},{"v":41494.96656,"d":"41,495"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23367.75,"d":"23,368"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6000,"d":"6,000"},375,225,0]
[{"v":160000,"d":"160,000"},{"v":0.27440146349999994,"d":"27.44%"},{"v":43904.23415999999,"d":"43,904"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25117.75,"d":"25,118"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6400,"d":"6,400"},400,240,0]
[{"v":170000,"d":"170,000"},{"v":0.26313677505882355,"d":"26.31%"},{"v":44733.25176,"d":"44,733"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6800,"d":"6,800"},425,255,0]
[{"v":180000,"d":"180,000"},{"v":0.25218066311111115,"d":"25.22%"},{"v":45392.519360000006,"d":"45,393"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7200,"d":"7,200"},450,270,0]
[{"v":190000,"d":"190,000"},{"v":0.24237782610526315,"d":"24.24%"},{"v":46051.78696,"d":"46,052"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7600,"d":"7,600"},475,285,0]
[{"v":200000,"d":"200,000"},{"v":0.23355527280000002,"d":"23.36%"},{"v":46711.054560000004,"d":"46,711"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8000,"d":"8,000"},500,300,0]
[{"v":210000,"d":"210,000"},{"v":0.22557296266666665,"d":"22.56%"},{"v":47370.322159999996,"d":"47,370"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},525,315,0]
[{"v":220000,"d":"220,000"},{"v":0.2183163170909091,"d":"21.83%"},{"v":48029.58976,"d":"48,030"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8800,"d":"8,800"},550,330,0]
[{"v":230000,"d":"230,000"},{"v":0.211690684173913,"d":"21.17%"},{"v":48688.857359999995,"d":"48,689"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9200,"d":"9,200"},575,345,0]
[{"v":240000,"d":"240,000"},{"v":0.20561718733333334,"d":"20.56%"},{"v":49348.12496,"d":"49,348"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9600,"d":"9,600"},600,360,0]
[{"v":250000,"d":"250,000"},{"v":0.20002957024000004,"d":"20.00%"},{"v":50007.39256000001,"d":"50,007"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10000,"d":"10,000"},625,375,0]
[{"v":260000,"d":"260,000"},{"v":0.19487176984615384,"d":"19.49%"},{"v":50666.66016,"d":"50,667"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10400,"d":"10,400"},650,390,0]
[{"v":270000,"d":"270,000"},{"v":0.19009602874074077,"d":"19.01%"},{"v":51325.927760000006,"d":"51,326"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10800,"d":"10,800"},675,405,0]
[{"v":280000,"d":"280,000"},{"v":0.185661412,"d":"18.57%"},{"v":51985.19536,"d":"51,985"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200,"d":"11,200"},700,420,0]
[{"v":290000,"d":"290,000"},{"v":0.18153263089655175,"d":"18.15%"},{"v":52644.462960000004,"d":"52,644"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11600,"d":"11,600"},725,435,0]
[{"v":300000,"d":"300,000"},{"v":0.17767910186666666,"d":"17.77%"},{"v":53303.730559999996,"d":"53,304"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A37*N$10","v":{"v":12000,"d":"12,000"}},750,450,0]
[{"v":310000,"d":"310,000"},{"v":0.17407418761290325,"d":"17.41%"},{"v":53962.99816,"d":"53,963"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12400,"d":"12,400"},775,465,0]
[{"v":320000,"d":"320,000"},{"v":0.17069458049999997,"d":"17.07%"},{"v":54622.265759999995,"d":"54,622"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12800,"d":"12,800"},800,480,0]
[{"v":330000,"d":"330,000"},{"v":0.16751979806060607,"d":"16.75%"},{"v":55281.53336,"d":"55,282"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13200,"d":"13,200"},825,495,0]
[{"v":340000,"d":"340,000"},{"v":0.1645317675294118,"d":"16.45%"},{"v":55940.80096000001,"d":"55,941"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13600,"d":"13,600"},850,510,0]
[{"v":350000,"d":"350,000"},{"v":0.1617144816,"d":"16.17%"},{"v":56600.06856,"d":"56,600"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000,"d":"14,000"},875,525,0]
[{"v":360000,"d":"360,000"},{"v":0.15905371155555556,"d":"15.91%"},{"v":57259.336160000006,"d":"57,259"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14400,"d":"14,400"},900,540,0]
[{"v":370000,"d":"370,000"},{"v":0.1565367669189189,"d":"15.65%"},{"v":57918.60376,"d":"57,919"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14800,"d":"14,800"},925,555,0]
[{"v":380000,"d":"380,000"},{"v":0.1541522930526316,"d":"15.42%"},{"v":58577.871360000005,"d":"58,578"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15200,"d":"15,200"},950,570,0]
[{"v":390000,"d":"390,000"},{"v":0.15189009989743588,"d":"15.19%"},{"v":59237.13896,"d":"59,237"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15600,"d":"15,600"},975,585,0]
[{"v":400000,"d":"400,000"},{"v":0.1497410164,"d":"14.97%"},{"v":59896.40656,"d":"59,896"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16000,"d":"16,000"},{"v":1000,"d":"1,000"},600,0]
[{"v":410000,"d":"410,000"},{"v":0.14769676624390243,"d":"14.77%"},{"v":60555.674159999995,"d":"60,556"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16400,"d":"16,400"},{"v":1025,"d":"1,025"},615,0]
[{"v":420000,"d":"420,000"},{"v":0.14574986133333334,"d":"14.57%"},{"v":61214.94176,"d":"61,215"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16800,"d":"16,800"},{"v":1050,"d":"1,050"},630,0]
[{"v":430000,"d":"430,000"},{"v":0.1438935101395349,"d":"14.39%"},{"v":61874.20936000001,"d":"61,874"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":17200,"d":"17,200"},{"v":1075,"d":"1,075"},645,0]
[{"v":440000,"d":"440,000"},{"v":0.14212153854545453,"d":"14.21%"},{"v":62533.47696,"d":"62,533"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":17600,"d":"17,600"},{"v":1100,"d":"1,100"},660,0]
[{"v":450000,"d":"450,000"},{"v":0.14042832124444446,"d":"14.04%"},{"v":63192.74456000001,"d":"63,193"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":18000,"d":"18,000"},{"v":1125,"d":"1,125"},675,0]
[{"v":460000,"d":"460,000"},{"v":0.13880872208695652,"d":"13.88%"},{"v":63852.01216,"d":"63,852"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.4680000000003,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$C$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":18400,"d":"18,400"},{"v":1150,"d":"1,150"},690,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":100000,"d":"100,000"},{"$f":"+C56/A56","v":{"v":0.2899704872,"d":"29.00%"}},{"$f":"SUM(D56:Q56)","v":{"v":28997.04872,"d":"28,997"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,0]
[{"v":110000,"d":"110,000"},{"v":0.2849437847272727,"d":"28.49%"},{"v":31343.816319999998,"d":"31,344"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":120000,"d":"120,000"},{"v":0.28075486600000005,"d":"28.08%"},{"v":33690.583920000005,"d":"33,691"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},300,30,0]
[{"v":130000,"d":"130,000"},{"v":0.2772103963076923,"d":"27.72%"},{"v":36037.35152,"d":"36,037"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":140000,"d":"140,000"},{"v":0.2741722794285715,"d":"27.42%"},{"v":38384.11912,"d":"38,384"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":150000,"d":"150,000"},{"v":0.27153924479999997,"d":"27.15%"},{"v":40730.886719999995,"d":"40,731"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":160000,"d":"160,000"},{"v":0.2692353395,"d":"26.92%"},{"v":43077.65432,"d":"43,078"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":170000,"d":"170,000"},{"v":0.2618495407058823,"d":"26.18%"},{"v":44514.42191999999,"d":"44,514"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":180000,"d":"180,000"},{"v":0.25061771955555556,"d":"25.06%"},{"v":45111.18952,"d":"45,111"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":190000,"d":"190,000"},{"v":0.240568195368421,"d":"24.06%"},{"v":45707.95711999999,"d":"45,708"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":200000,"d":"200,000"},{"v":0.23152362359999998,"d":"23.15%"},{"v":46304.72472,"d":"46,305"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[{"v":210000,"d":"210,000"},{"v":0.22334043961904756,"d":"22.33%"},{"v":46901.49231999999,"d":"46,901"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},0]
[{"v":220000,"d":"220,000"},{"v":0.21590118145454543,"d":"21.59%"},{"v":47498.25992,"d":"47,498"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7700.000000000001,"d":"7,700"},550,55,0]
[{"v":230000,"d":"230,000"},{"v":0.20910881530434777,"d":"20.91%"},{"v":48095.02751999999,"d":"48,095"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},0]
[{"v":240000,"d":"240,000"},{"v":0.20288247966666664,"d":"20.29%"},{"v":48691.795119999995,"d":"48,692"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},600,60,0]
[{"v":250000,"d":"250,000"},{"v":0.19715425088000002,"d":"19.72%"},{"v":49288.56272,"d":"49,289"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},0]
[{"v":260000,"d":"260,000"},{"v":0.19186665507692305,"d":"19.19%"},{"v":49885.330319999994,"d":"49,885"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9100,"d":"9,100"},650,65,0]
[{"v":270000,"d":"270,000"},{"v":0.18697073303703704,"d":"18.70%"},{"v":50482.09792,"d":"50,482"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},0]
[{"v":280000,"d":"280,000"},{"v":0.1824245197142857,"d":"18.24%"},{"v":51078.86551999999,"d":"51,079"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9800.000000000002,"d":"9,800"},700,70,0]
[{"v":290000,"d":"290,000"},{"v":0.17819183834482757,"d":"17.82%"},{"v":51675.63312,"d":"51,676"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10150.000000000002,"d":"10,150"},725,{"v":72.5,"d":"73"},0]
[{"v":300000,"d":"300,000"},{"v":0.1742413357333333,"d":"17.42%"},{"v":52272.40071999999,"d":"52,272"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A76*N$11","v":{"v":10500.000000000002,"d":"10,500"}},750,75,0]
[{"v":310000,"d":"310,000"},{"v":0.1705457042580645,"d":"17.05%"},{"v":52869.16832,"d":"52,869"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10850.000000000002,"d":"10,850"},775,{"v":77.5,"d":"78"},0]
[{"v":320000,"d":"320,000"},{"v":0.16708104974999996,"d":"16.71%"},{"v":53465.93591999999,"d":"53,466"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200.000000000002,"d":"11,200"},800,80,0]
[{"v":330000,"d":"330,000"},{"v":0.1638263743030303,"d":"16.38%"},{"v":54062.703519999995,"d":"54,063"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11550.000000000002,"d":"11,550"},825,{"v":82.5,"d":"83"},0]
[{"v":340000,"d":"340,000"},{"v":0.16076315035294117,"d":"16.08%"},{"v":54659.47112,"d":"54,659"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11900.000000000002,"d":"11,900"},850,85,0]
[{"v":350000,"d":"350,000"},{"v":0.15787496777142856,"d":"15.79%"},{"v":55256.238719999994,"d":"55,256"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12250.000000000002,"d":"12,250"},875,{"v":87.5,"d":"88"},0]
[{"v":360000,"d":"360,000"},{"v":0.15514723977777778,"d":"15.51%"},{"v":55853.00632,"d":"55,853"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12600.000000000002,"d":"12,600"},900,90,0]
[{"v":370000,"d":"370,000"},{"v":0.15256695654054053,"d":"15.26%"},{"v":56449.77391999999,"d":"56,450"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12950.000000000002,"d":"12,950"},925,{"v":92.5,"d":"93"},0]
[{"v":380000,"d":"380,000"},{"v":0.15012247768421053,"d":"15.01%"},{"v":57046.54152,"d":"57,047"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13300.000000000002,"d":"13,300"},950,95,0]
[{"v":390000,"d":"390,000"},{"v":0.1478033567179487,"d":"14.78%"},{"v":57643.30911999999,"d":"57,643"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13650.000000000002,"d":"13,650"},975,{"v":97.5,"d":"98"},0]
[{"v":400000,"d":"400,000"},{"v":0.1456001918,"d":"14.56%"},{"v":58240.07672,"d":"58,240"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000.000000000002,"d":"14,000"},{"v":1000,"d":"1,000"},100,0]
[{"v":410000,"d":"410,000"},{"v":0.1435044983414634,"d":"14.35%"},{"v":58836.84431999999,"d":"58,837"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14350.000000000002,"d":"14,350"},{"v":1025,"d":"1,025"},{"v":102.5,"d":"103"},0]
[{"v":420000,"d":"420,000"},{"v":0.1415085998095238,"d":"14.15%"},{"v":59433.611919999996,"d":"59,434"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14700.000000000002,"d":"14,700"},{"v":1050,"d":"1,050"},105,0]
[{"v":430000,"d":"430,000"},{"v":0.13960553376744186,"d":"13.96%"},{"v":60030.37952,"d":"60,030"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15050.000000000002,"d":"15,050"},{"v":1075,"d":"1,075"},{"v":107.5,"d":"108"},0]
[{"v":440000,"d":"440,000"},{"v":0.13778897072727272,"d":"13.78%"},{"v":60627.147119999994,"d":"60,627"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15400.000000000002,"d":"15,400"},{"v":1100,"d":"1,100"},110,0]
[{"v":450000,"d":"450,000"},{"v":0.13605314382222222,"d":"13.61%"},{"v":61223.91472,"d":"61,224"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15750.000000000002,"d":"15,750"},{"v":1125,"d":"1,125"},{"v":112.5,"d":"113"},0]
[{"v":460000,"d":"460,000"},{"v":0.13439278765217388,"d":"13.44%"},{"v":61820.68231999999,"d":"61,821"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$D$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16100.000000000002,"d":"16,100"},{"v":1150,"d":"1,150"},115,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C95/A95","v":{"v":0.2919677048,"d":"29.20%"}},{"$f":"SUM(D95:Q95)","v":{"v":29196.770480000003,"d":"29,197"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,0]
[{"v":110000,"d":"110,000"},{"v":0.2867594370909091,"d":"28.68%"},{"v":31543.538080000002,"d":"31,544"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":120000,"d":"120,000"},{"v":0.28241921400000003,"d":"28.24%"},{"v":33890.305680000005,"d":"33,890"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},300,30,0]
[{"v":130000,"d":"130,000"},{"v":0.2787467175384616,"d":"27.87%"},{"v":36237.073280000004,"d":"36,237"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":140000,"d":"140,000"},{"v":0.27559886342857143,"d":"27.56%"},{"v":38583.84088,"d":"38,584"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":150000,"d":"150,000"},{"v":0.27287072320000005,"d":"27.29%"},{"v":40930.60848000001,"d":"40,931"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":160000,"d":"160,000"},{"v":0.27048360050000003,"d":"27.05%"},{"v":43277.37608,"d":"43,277"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":170000,"d":"170,000"},{"v":0.2669361392941177,"d":"26.69%"},{"v":45379.14368000001,"d":"45,379"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":180000,"d":"180,000"},{"v":0.25542172933333335,"d":"25.54%"},{"v":45975.91128,"d":"45,976"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":190000,"d":"190,000"},{"v":0.24511936252631583,"d":"24.51%"},{"v":46572.67888000001,"d":"46,573"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":200000,"d":"200,000"},{"v":0.2358472324,"d":"23.58%"},{"v":47169.44648,"d":"47,169"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[{"v":210000,"d":"210,000"},{"v":0.2274581622857143,"d":"22.75%"},{"v":47766.214080000005,"d":"47,766"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},0]
[{"v":220000,"d":"220,000"},{"v":0.2198317349090909,"d":"21.98%"},{"v":48362.98168,"d":"48,363"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7700.000000000001,"d":"7,700"},550,55,0]
[{"v":230000,"d":"230,000"},{"v":0.2128684751304348,"d":"21.29%"},{"v":48959.74928,"d":"48,960"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},0]
[{"v":240000,"d":"240,000"},{"v":0.20648548700000005,"d":"20.65%"},{"v":49556.51688000001,"d":"49,557"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},600,60,0]
[{"v":250000,"d":"250,000"},{"v":0.20061313792000002,"d":"20.06%"},{"v":50153.28448,"d":"50,153"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},0]
[{"v":260000,"d":"260,000"},{"v":0.19519250800000004,"d":"19.52%"},{"v":50750.05208000001,"d":"50,750"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9100,"d":"9,100"},650,65,0]
[{"v":270000,"d":"270,000"},{"v":0.19017340622222223,"d":"19.02%"},{"v":51346.81968,"d":"51,347"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},0]
[{"v":280000,"d":"280,000"},{"v":0.18551281171428574,"d":"18.55%"},{"v":51943.58728000001,"d":"51,944"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9800.000000000002,"d":"9,800"},700,70,0]
[{"v":290000,"d":"290,000"},{"v":0.1811736375172414,"d":"18.12%"},{"v":52540.35488,"d":"52,540"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10150.000000000002,"d":"10,150"},725,{"v":72.5,"d":"73"},0]
[{"v":300000,"d":"300,000"},{"v":0.17712374160000002,"d":"17.71%"},{"v":53137.122480000005,"d":"53,137"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A115*N$12","v":{"v":10500.000000000002,"d":"10,500"}},750,75,0]
[{"v":310000,"d":"310,000"},{"v":0.17333512929032258,"d":"17.33%"},{"v":53733.89008,"d":"53,734"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10850.000000000002,"d":"10,850"},775,{"v":77.5,"d":"78"},0]
[{"v":320000,"d":"320,000"},{"v":0.16978330525000002,"d":"16.98%"},{"v":54330.657680000004,"d":"54,331"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200.000000000002,"d":"11,200"},800,80,0]
[{"v":330000,"d":"330,000"},{"v":0.1664467432727273,"d":"16.64%"},{"v":54927.42528000001,"d":"54,927"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11550.000000000002,"d":"11,550"},825,{"v":82.5,"d":"83"},0]
[{"v":340000,"d":"340,000"},{"v":0.16330644964705884,"d":"16.33%"},{"v":55524.19288,"d":"55,524"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11900.000000000002,"d":"11,900"},850,85,0]
[{"v":350000,"d":"350,000"},{"v":0.1603456013714286,"d":"16.03%"},{"v":56120.96048000001,"d":"56,121"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12250.000000000002,"d":"12,250"},875,{"v":87.5,"d":"88"},0]
[{"v":360000,"d":"360,000"},{"v":0.15754924466666667,"d":"15.75%"},{"v":56717.72808,"d":"56,718"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12600.000000000002,"d":"12,600"},900,90,0]
[{"v":370000,"d":"370,000"},{"v":0.1549040423783784,"d":"15.49%"},{"v":57314.49568000001,"d":"57,314"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12950.000000000002,"d":"12,950"},925,{"v":92.5,"d":"93"},0]
[{"v":380000,"d":"380,000"},{"v":0.15239806126315789,"d":"15.24%"},{"v":57911.26328,"d":"57,911"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13300.000000000002,"d":"13,300"},950,95,0]
[{"v":390000,"d":"390,000"},{"v":0.150020592,"d":"15.00%"},{"v":58508.030880000006,"d":"58,508"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13650.000000000002,"d":"13,650"},975,{"v":97.5,"d":"98"},0]
[{"v":400000,"d":"400,000"},{"v":0.1477619962,"d":"14.78%"},{"v":59104.79848,"d":"59,105"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000.000000000002,"d":"14,000"},{"v":1000,"d":"1,000"},100,0]
[{"v":410000,"d":"410,000"},{"v":0.14561357580487805,"d":"14.56%"},{"v":59701.566080000004,"d":"59,702"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14350.000000000002,"d":"14,350"},{"v":1025,"d":"1,025"},{"v":102.5,"d":"103"},0]
[{"v":420000,"d":"420,000"},{"v":0.14356746114285718,"d":"14.36%"},{"v":60298.33368000001,"d":"60,298"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14700.000000000002,"d":"14,700"},{"v":1050,"d":"1,050"},105,0]
[{"v":430000,"d":"430,000"},{"v":0.14161651460465116,"d":"14.16%"},{"v":60895.10128,"d":"60,895"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15050.000000000002,"d":"15,050"},{"v":1075,"d":"1,075"},{"v":107.5,"d":"108"},0]
[{"v":440000,"d":"440,000"},{"v":0.13975424745454548,"d":"13.98%"},{"v":61491.86888000001,"d":"61,492"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15400.000000000002,"d":"15,400"},{"v":1100,"d":"1,100"},110,0]
[{"v":450000,"d":"450,000"},{"v":0.13797474773333335,"d":"13.80%"},{"v":62088.63648,"d":"62,089"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15750.000000000002,"d":"15,750"},{"v":1125,"d":"1,125"},{"v":112.5,"d":"113"},0]
[{"v":460000,"d":"460,000"},{"v":0.1362726175652174,"d":"13.63%"},{"v":62685.40408000001,"d":"62,685"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$E$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16100.000000000002,"d":"16,100"},{"v":1150,"d":"1,150"},115,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C134/A134","v":{"v":0.2999764224,"d":"30.00%"}},{"$f":"SUM(D134:Q134)","v":{"v":29997.642239999997,"d":"29,998"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,0]
[{"v":110000,"d":"110,000"},{"v":0.2940400894545454,"d":"29.40%"},{"v":32344.409839999997,"d":"32,344"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},0]
[{"v":120000,"d":"120,000"},{"v":0.28909314533333336,"d":"28.91%"},{"v":34691.17744,"d":"34,691"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4200,"d":"4,200"},300,30,0]
[{"v":130000,"d":"130,000"},{"v":0.2849072695384615,"d":"28.49%"},{"v":37037.94504,"d":"37,038"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},0]
[{"v":140000,"d":"140,000"},{"v":0.281319376,"d":"28.13%"},{"v":39384.71264,"d":"39,385"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":4900.000000000001,"d":"4,900"},350,35,0]
[{"v":150000,"d":"150,000"},{"v":0.2782098682666667,"d":"27.82%"},{"v":41731.480240000004,"d":"41,731"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},0]
[{"v":160000,"d":"160,000"},{"v":0.275489049,"d":"27.55%"},{"v":44078.247839999996,"d":"44,078"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5600.000000000001,"d":"5,600"},400,40,0]
[{"v":170000,"d":"170,000"},{"v":0.27308832611764705,"d":"27.31%"},{"v":46425.01544,"d":"46,425"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},0]
[{"v":180000,"d":"180,000"},{"v":0.2635654613333333,"d":"26.36%"},{"v":47441.783039999995,"d":"47,442"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6300.000000000001,"d":"6,300"},450,45,0]
[{"v":190000,"d":"190,000"},{"v":0.25283447705263157,"d":"25.28%"},{"v":48038.55064,"d":"48,039"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},0]
[{"v":200000,"d":"200,000"},{"v":0.24317659119999996,"d":"24.32%"},{"v":48635.31823999999,"d":"48,635"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7000.000000000001,"d":"7,000"},500,50,0]
[{"v":210000,"d":"210,000"},{"v":0.234438504,"d":"23.44%"},{"v":49232.08584,"d":"49,232"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},0]
[{"v":220000,"d":"220,000"},{"v":0.22649478836363632,"d":"22.65%"},{"v":49828.85343999999,"d":"49,829"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":7700.000000000001,"d":"7,700"},550,55,0]
[{"v":230000,"d":"230,000"},{"v":0.21924183060869565,"d":"21.92%"},{"v":50425.62104,"d":"50,426"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},0]
[{"v":240000,"d":"240,000"},{"v":0.21259328600000002,"d":"21.26%"},{"v":51022.388640000005,"d":"51,022"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8400,"d":"8,400"},600,60,0]
[{"v":250000,"d":"250,000"},{"v":0.20647662496,"d":"20.65%"},{"v":51619.15624,"d":"51,619"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},0]
[{"v":260000,"d":"260,000"},{"v":0.20083047630769232,"d":"20.08%"},{"v":52215.92384,"d":"52,216"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9100,"d":"9,100"},650,65,0]
[{"v":270000,"d":"270,000"},{"v":0.19560256088888886,"d":"19.56%"},{"v":52812.691439999995,"d":"52,813"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},0]
[{"v":280000,"d":"280,000"},{"v":0.190748068,"d":"19.07%"},{"v":53409.45904,"d":"53,409"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":9800.000000000002,"d":"9,800"},700,70,0]
[{"v":290000,"d":"290,000"},{"v":0.18622836772413792,"d":"18.62%"},{"v":54006.22663999999,"d":"54,006"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":5655,"d":"5,655"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":703.7604,"d":"704"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10150.000000000002,"d":"10,150"},725,{"v":72.5,"d":"73"},0]
[{"v":300000,"d":"300,000"},{"v":0.1820099808,"d":"18.20%"},{"v":54602.99424,"d":"54,603"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":5850,"d":"5,850"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":728.0280000000001,"d":"728"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"$f":"+$A154*N$13","v":{"v":10500.000000000002,"d":"10,500"}},750,75,0]
[{"v":310000,"d":"310,000"},{"v":0.1780637478709677,"d":"17.81%"},{"v":55199.76183999999,"d":"55,200"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":6045,"d":"6,045"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":752.2956,"d":"752"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":10850.000000000002,"d":"10,850"},775,{"v":77.5,"d":"78"},0]
[{"v":320000,"d":"320,000"},{"v":0.1743641545,"d":"17.44%"},{"v":55796.52944,"d":"55,797"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":6240,"d":"6,240"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":776.5632,"d":"777"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11200.000000000002,"d":"11,200"},800,80,0]
[{"v":330000,"d":"330,000"},{"v":0.17088877890909093,"d":"17.09%"},{"v":56393.297040000005,"d":"56,393"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":6435,"d":"6,435"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":800.8308000000002,"d":"801"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11550.000000000002,"d":"11,550"},825,{"v":82.5,"d":"83"},0]
[{"v":340000,"d":"340,000"},{"v":0.16761783717647058,"d":"16.76%"},{"v":56990.06464,"d":"56,990"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":6630,"d":"6,630"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":825.0984000000002,"d":"825"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":11900.000000000002,"d":"11,900"},850,85,0]
[{"v":350000,"d":"350,000"},{"v":0.1645338064,"d":"16.45%"},{"v":57586.83224,"d":"57,587"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":6825,"d":"6,825"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":849.3660000000002,"d":"849"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12250.000000000002,"d":"12,250"},875,{"v":87.5,"d":"88"},0]
[{"v":360000,"d":"360,000"},{"v":0.16162111066666665,"d":"16.16%"},{"v":58183.599839999995,"d":"58,184"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":7020,"d":"7,020"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":873.6336000000002,"d":"874"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12600.000000000002,"d":"12,600"},900,90,0]
[{"v":370000,"d":"370,000"},{"v":0.15886585794594596,"d":"15.89%"},{"v":58780.36744,"d":"58,780"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":7215,"d":"7,215"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":897.9012,"d":"898"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":12950.000000000002,"d":"12,950"},925,{"v":92.5,"d":"93"},0]
[{"v":380000,"d":"380,000"},{"v":0.15625561852631578,"d":"15.63%"},{"v":59377.135039999994,"d":"59,377"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":7410,"d":"7,410"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":922.1688000000001,"d":"922"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13300.000000000002,"d":"13,300"},950,95,0]
[{"v":390000,"d":"390,000"},{"v":0.15377923753846154,"d":"15.38%"},{"v":59973.90264,"d":"59,974"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":7605,"d":"7,605"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":946.4363999999999,"d":"946"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":13650.000000000002,"d":"13,650"},975,{"v":97.5,"d":"98"},0]
[{"v":400000,"d":"400,000"},{"v":0.15142667559999998,"d":"15.14%"},{"v":60570.67023999999,"d":"60,571"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":7800,"d":"7,800"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":970.704,"d":"971"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14000.000000000002,"d":"14,000"},{"v":1000,"d":"1,000"},100,0]
[{"v":410000,"d":"410,000"},{"v":0.1491888727804878,"d":"14.92%"},{"v":61167.43784,"d":"61,167"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":7995,"d":"7,995"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":994.9716,"d":"995"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14350.000000000002,"d":"14,350"},{"v":1025,"d":"1,025"},{"v":102.5,"d":"103"},0]
[{"v":420000,"d":"420,000"},{"v":0.14705763200000002,"d":"14.71%"},{"v":61764.205440000005,"d":"61,764"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":8190,"d":"8,190"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1019.2392,"d":"1,019"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":14700.000000000002,"d":"14,700"},{"v":1050,"d":"1,050"},105,0]
[{"v":430000,"d":"430,000"},{"v":0.1450255186976744,"d":"14.50%"},{"v":62360.97304,"d":"62,361"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":8385,"d":"8,385"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1043.5068,"d":"1,044"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15050.000000000002,"d":"15,050"},{"v":1075,"d":"1,075"},{"v":107.5,"d":"108"},0]
[{"v":440000,"d":"440,000"},{"v":0.1430857741818182,"d":"14.31%"},{"v":62957.74064,"d":"62,958"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":8580,"d":"8,580"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1067.7744,"d":"1,068"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15400.000000000002,"d":"15,400"},{"v":1100,"d":"1,100"},110,0]
[{"v":450000,"d":"450,000"},{"v":0.14123224053333333,"d":"14.12%"},{"v":63554.508239999996,"d":"63,555"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":8775,"d":"8,775"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1092.042,"d":"1,092"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":15750.000000000002,"d":"15,750"},{"v":1125,"d":"1,125"},{"v":112.5,"d":"113"},0]
[{"v":460000,"d":"460,000"},{"v":0.13945929530434784,"d":"13.95%"},{"v":64151.27584,"d":"64,151"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":8970,"d":"8,970"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":1116.3095999999998,"d":"1,116"}},{"$f":"'Global Assumptions'!$F$24","v":{"v":281.23199999999997,"d":"281"}},0,{"v":16100.000000000002,"d":"16,100"},{"v":1150,"d":"1,150"},115,0]

{"sheet":"SAO 20 & 45","index":32,"n_rows":170,"n_cols":20,"rows_kept":170}
["Senior Administrative Officers (SAO)"]
["Fund 20 & 45"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.93,"d":"93%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.06999999999999995,"d":"7%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":500000,"d":"500,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0.57,"d":"57%"},{"$f":"1-S14","v":{"v":0.43000000000000005,"d":"43%"}}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":100000,"d":"100,000"},{"$f":"+C17/A17","v":{"v":0.2511327706,"d":"25.11%"}},{"$f":"SUM(D17:Q17)","v":{"v":25113.27706,"d":"25,113"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":9563.6305,"d":"9,564"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":{"v":4000,"d":"4,000"}},250,150,{"v":1000,"d":"1,000"},null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.24843010342857144,"d":"24.84%"},{"v":26085.16086,"d":"26,085"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10155.8805,"d":"10,156"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"},null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13722.15,"d":"13,722"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.2460004969090909,"d":"24.60%"},{"v":27060.054659999998,"d":"27,060"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":10751.1405,"d":"10,751"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"},null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5785.500000000001,"d":"5,786"}}]
[{"v":115000,"d":"115,000"},{"v":0.24441033443478258,"d":"24.44%"},{"v":28107.188459999998,"d":"28,107"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11418.640499999998,"d":"11,419"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"},null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15272.15,"d":"15,272"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6310.5,"d":"6,311"}}]
[{"v":120000,"d":"120,000"},{"v":0.24295268550000002,"d":"24.30%"},{"v":29154.32226,"d":"29,154"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12086.140499999998,"d":"12,086"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4800,"d":"4,800"},300,180,{"v":1200,"d":"1,200"},null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6835.5,"d":"6,836"}}]
[{"v":125000,"d":"125,000"},{"v":0.24161164848000002,"d":"24.16%"},{"v":30201.456060000004,"d":"30,201"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12753.640500000001,"d":"12,754"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"},null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16822.15,"d":"16,822"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7360.5,"d":"7,361"}}]
[{"v":130000,"d":"130,000"},{"v":0.24037376815384617,"d":"24.04%"},{"v":31248.589860000004,"d":"31,249"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13421.140500000001,"d":"13,421"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"},null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7885.5,"d":"7,886"}}]
[{"v":135000,"d":"135,000"},{"v":0.2392275826666667,"d":"23.92%"},{"v":32295.723660000003,"d":"32,296"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14088.640500000001,"d":"14,089"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"},null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18372.15,"d":"18,372"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8410.5,"d":"8,411"}}]
[{"v":140000,"d":"140,000"},{"v":0.23816326757142856,"d":"23.82%"},{"v":33342.85746,"d":"33,343"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14756.140500000001,"d":"14,756"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"},null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8935.5,"d":"8,936"}}]
[{"v":145000,"d":"145,000"},{"v":0.2371723535172414,"d":"23.72%"},{"v":34389.99126,"d":"34,390"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15423.640500000001,"d":"15,424"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"},null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19922.15,"d":"19,922"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9460.5,"d":"9,461"}}]
[{"v":150000,"d":"150,000"},{"v":0.23624750040000003,"d":"23.62%"},{"v":35437.125060000006,"d":"35,437"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16091.140500000001,"d":"16,091"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"},null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9985.5,"d":"9,986"}}]
[{"v":155000,"d":"155,000"},{"v":0.23538231522580647,"d":"23.54%"},{"v":36484.25886,"d":"36,484"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16758.6405,"d":"16,759"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"},null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21472.15,"d":"21,472"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":10510.5,"d":"10,511"}}]
[{"v":160000,"d":"160,000"},{"v":0.234571204125,"d":"23.46%"},{"v":37531.39266,"d":"37,531"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17426.1405,"d":"17,426"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"},null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11035.5,"d":"11,036"}}]
[{"v":165000,"d":"165,000"},{"v":0.23054861490909093,"d":"23.05%"},{"v":38040.52146,"d":"38,041"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"},null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":170000,"d":"170,000"},{"v":0.22600091329411764,"d":"22.60%"},{"v":38420.15526,"d":"38,420"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"},null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":175000,"d":"175,000"},{"v":0.22171308034285717,"d":"22.17%"},{"v":38799.78906,"d":"38,800"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"},null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":180000,"d":"180,000"},{"v":0.21766346033333336,"d":"21.77%"},{"v":39179.422860000006,"d":"39,179"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"},null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":185000,"d":"185,000"},{"v":0.21383273870270272,"d":"21.38%"},{"v":39559.05666,"d":"39,559"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"},null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":190000,"d":"190,000"},{"v":0.210203634,"d":"21.02%"},{"v":39938.69046,"d":"39,939"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"},null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":195000,"d":"195,000"},{"v":0.20676063723076923,"d":"20.68%"},{"v":40318.32426,"d":"40,318"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"},null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":200000,"d":"200,000"},{"v":0.20348979030000003,"d":"20.35%"},{"v":40697.958060000004,"d":"40,698"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A37*N$10","v":{"v":8000,"d":"8,000"}},500,300,{"v":2000,"d":"2,000"},null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":205000,"d":"205,000"},{"v":0.2003784968780488,"d":"20.04%"},{"v":41077.59186,"d":"41,078"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":8200,"d":"8,200"},{"v":512.5,"d":"513"},{"v":307.5,"d":"308"},{"v":2050,"d":"2,050"},null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":210000,"d":"210,000"},{"v":0.1974153602857143,"d":"19.74%"},{"v":41457.225660000004,"d":"41,457"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":8400,"d":"8,400"},525,315,{"v":2100,"d":"2,100"},null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":215000,"d":"215,000"},{"v":0.19459004400000005,"d":"19.46%"},{"v":41836.85946000001,"d":"41,837"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":8600,"d":"8,600"},{"v":537.5,"d":"538"},{"v":322.5,"d":"323"},{"v":2150,"d":"2,150"},null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":220000,"d":"220,000"},{"v":0.19189315118181818,"d":"19.19%"},{"v":42216.49326,"d":"42,216"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":8800,"d":"8,800"},550,330,{"v":2200,"d":"2,200"},null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":225000,"d":"225,000"},{"v":0.18931612026666667,"d":"18.93%"},{"v":42596.12706,"d":"42,596"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":9000,"d":"9,000"},{"v":562.5,"d":"563"},{"v":337.5,"d":"338"},{"v":2250,"d":"2,250"},null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":230000,"d":"230,000"},{"v":0.18685113417391305,"d":"18.69%"},{"v":42975.76086,"d":"42,976"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":9200,"d":"9,200"},575,345,{"v":2300,"d":"2,300"},null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":235000,"d":"235,000"},{"v":0.184491041106383,"d":"18.45%"},{"v":43355.394660000005,"d":"43,355"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":9400,"d":"9,400"},{"v":587.5,"d":"588"},{"v":352.5,"d":"353"},{"v":2350,"d":"2,350"},null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":240000,"d":"240,000"},{"v":0.18222928525,"d":"18.22%"},{"v":43735.02846,"d":"43,735"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":9600,"d":"9,600"},600,360,{"v":2400,"d":"2,400"},null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":245000,"d":"245,000"},{"v":0.18005984595918367,"d":"18.01%"},{"v":44114.66226,"d":"44,115"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":9800,"d":"9,800"},{"v":612.5,"d":"613"},{"v":367.5,"d":"368"},{"v":2450,"d":"2,450"},null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":250000,"d":"250,000"},{"v":0.17797718424,"d":"17.80%"},{"v":44494.29606,"d":"44,494"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":10000,"d":"10,000"},625,375,{"v":2500,"d":"2,500"},null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":255000,"d":"255,000"},{"v":0.17597619552941177,"d":"17.60%"},{"v":44873.929860000004,"d":"44,874"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":10200,"d":"10,200"},{"v":637.5,"d":"638"},{"v":382.5,"d":"383"},{"v":2550,"d":"2,550"},null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":260000,"d":"260,000"},{"v":0.17405216792307693,"d":"17.41%"},{"v":45253.56366,"d":"45,254"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":10400,"d":"10,400"},650,390,{"v":2600,"d":"2,600"},null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":265000,"d":"265,000"},{"v":0.17220074513207548,"d":"17.22%"},{"v":45633.19746,"d":"45,633"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":10600,"d":"10,600"},{"v":662.5,"d":"663"},{"v":397.5,"d":"398"},{"v":2650,"d":"2,650"},null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":270000,"d":"270,000"},{"v":0.1704178935555556,"d":"17.04%"},{"v":46012.831260000006,"d":"46,013"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":10800,"d":"10,800"},675,405,{"v":2700,"d":"2,700"},null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":275000,"d":"275,000"},{"v":0.16869987294545455,"d":"16.87%"},{"v":46392.46506,"d":"46,392"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":11000,"d":"11,000"},{"v":687.5,"d":"688"},{"v":412.5,"d":"413"},{"v":2750,"d":"2,750"},null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":280000,"d":"280,000"},{"v":0.1670432102142857,"d":"16.70%"},{"v":46772.09886,"d":"46,772"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17555.6355,"d":"17,556"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":11200,"d":"11,200"},700,420,{"v":2800,"d":"2,800"},null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":100000,"d":"100,000"},{"$f":"+C56/A56","v":{"v":0.25423721720000003,"d":"25.42%"}},{"$f":"SUM(D56:Q56)","v":{"v":25423.72172,"d":"25,424"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":10457.405,"d":"10,457"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,800,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.25153671923809523,"d":"25.15%"},{"v":26411.35552,"d":"26,411"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11106.655,"d":"11,107"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.24908172109090906,"d":"24.91%"},{"v":27398.989319999997,"d":"27,399"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11755.904999999999,"d":"11,756"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.24718046191304346,"d":"24.72%"},{"v":28425.753119999998,"d":"28,426"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12444.284999999998,"d":"12,444"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6174,"d":"6,174"}}]
[{"v":120000,"d":"120,000"},{"v":0.245738641,"d":"24.57%"},{"v":29488.63692,"d":"29,489"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13168.784999999998,"d":"13,169"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4200,"d":"4,200"},300,30,960,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6699,"d":"6,699"}}]
[{"v":125000,"d":"125,000"},{"v":0.24441216576,"d":"24.44%"},{"v":30551.52072,"d":"30,552"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13893.284999999998,"d":"13,893"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7224,"d":"7,224"}}]
[{"v":130000,"d":"130,000"},{"v":0.24318772707692307,"d":"24.32%"},{"v":31614.40452,"d":"31,614"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14617.784999999998,"d":"14,618"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7749,"d":"7,749"}}]
[{"v":135000,"d":"135,000"},{"v":0.24205398755555554,"d":"24.21%"},{"v":32677.28832,"d":"32,677"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15342.285,"d":"15,342"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8274,"d":"8,274"}}]
[{"v":140000,"d":"140,000"},{"v":0.24100122942857144,"d":"24.10%"},{"v":33740.17212,"d":"33,740"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16066.785,"d":"16,067"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8799,"d":"8,799"}}]
[{"v":145000,"d":"145,000"},{"v":0.24002107531034483,"d":"24.00%"},{"v":34803.05592,"d":"34,803"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16791.285,"d":"16,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9324,"d":"9,324"}}]
[{"v":150000,"d":"150,000"},{"v":0.23910626480000002,"d":"23.91%"},{"v":35865.93972,"d":"35,866"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17515.785,"d":"17,516"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9849,"d":"9,849"}}]
[{"v":155000,"d":"155,000"},{"v":0.23825047432258065,"d":"23.83%"},{"v":36928.82352,"d":"36,929"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18240.285,"d":"18,240"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10374,"d":"10,374"}}]
[{"v":160000,"d":"160,000"},{"v":0.23744817075000002,"d":"23.74%"},{"v":37991.70732,"d":"37,992"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18964.785,"d":"18,965"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10899,"d":"10,899"}}]
[{"v":165000,"d":"165,000"},{"v":0.23651885527272729,"d":"23.65%"},{"v":39025.61112,"d":"39,026"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":170000,"d":"170,000"},{"v":0.23155291129411767,"d":"23.16%"},{"v":39363.994920000005,"d":"39,364"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":175000,"d":"175,000"},{"v":0.22687073554285714,"d":"22.69%"},{"v":39702.37872,"d":"39,702"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":180000,"d":"180,000"},{"v":0.22244868066666668,"d":"22.24%"},{"v":40040.762520000004,"d":"40,041"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":185000,"d":"185,000"},{"v":0.2182656557837838,"d":"21.83%"},{"v":40379.14632,"d":"40,379"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":190000,"d":"190,000"},{"v":0.21430279010526318,"d":"21.43%"},{"v":40717.53012,"d":"40,718"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":195000,"d":"195,000"},{"v":0.2105431483076923,"d":"21.05%"},{"v":41055.91392,"d":"41,056"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":200000,"d":"200,000"},{"v":0.2069714886,"d":"20.70%"},{"v":41394.29772,"d":"41,394"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A76*N$11","v":{"v":7000.000000000001,"d":"7,000"}},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":205000,"d":"205,000"},{"v":0.20357405619512195,"d":"20.36%"},{"v":41732.68152,"d":"41,733"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":7175.000000000001,"d":"7,175"},{"v":512.5,"d":"513"},{"v":51.25,"d":"51"},{"v":1640,"d":"1,640"},null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":210000,"d":"210,000"},{"v":0.20033840628571428,"d":"20.03%"},{"v":42071.06532,"d":"42,071"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},{"v":1680,"d":"1,680"},null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":215000,"d":"215,000"},{"v":0.19725325172093025,"d":"19.73%"},{"v":42409.449120000005,"d":"42,409"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":7525.000000000001,"d":"7,525"},{"v":537.5,"d":"538"},{"v":53.75,"d":"54"},{"v":1720,"d":"1,720"},null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":220000,"d":"220,000"},{"v":0.19430833145454549,"d":"19.43%"},{"v":42747.83292000001,"d":"42,748"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":7700.000000000001,"d":"7,700"},550,55,{"v":1760,"d":"1,760"},null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":225000,"d":"225,000"},{"v":0.19149429653333336,"d":"19.15%"},{"v":43086.216720000004,"d":"43,086"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":7875.000000000001,"d":"7,875"},{"v":562.5,"d":"563"},{"v":56.25,"d":"56"},{"v":1800,"d":"1,800"},null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":230000,"d":"230,000"},{"v":0.18880261095652173,"d":"18.88%"},{"v":43424.60052,"d":"43,425"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},{"v":1840,"d":"1,840"},null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":235000,"d":"235,000"},{"v":0.1862254651914894,"d":"18.62%"},{"v":43762.98432,"d":"43,763"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":8225,"d":"8,225"},{"v":587.5,"d":"588"},{"v":58.75,"d":"59"},{"v":1880,"d":"1,880"},null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":240000,"d":"240,000"},{"v":0.18375570050000004,"d":"18.38%"},{"v":44101.36812000001,"d":"44,101"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":8400,"d":"8,400"},600,60,{"v":1920,"d":"1,920"},null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":245000,"d":"245,000"},{"v":0.18138674253061227,"d":"18.14%"},{"v":44439.75192,"d":"44,440"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":8575,"d":"8,575"},{"v":612.5,"d":"613"},{"v":61.25,"d":"61"},{"v":1960,"d":"1,960"},null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":250000,"d":"250,000"},{"v":0.17911254288000003,"d":"17.91%"},{"v":44778.135720000006,"d":"44,778"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},{"v":2000,"d":"2,000"},null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":255000,"d":"255,000"},{"v":0.17692752752941177,"d":"17.69%"},{"v":45116.51952,"d":"45,117"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":8925,"d":"8,925"},{"v":637.5,"d":"638"},{"v":63.75,"d":"64"},{"v":2040,"d":"2,040"},null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":260000,"d":"260,000"},{"v":0.17482655123076926,"d":"17.48%"},{"v":45454.903320000005,"d":"45,455"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":9100,"d":"9,100"},650,65,{"v":2080,"d":"2,080"},null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":265000,"d":"265,000"},{"v":0.17280485705660378,"d":"17.28%"},{"v":45793.28712,"d":"45,793"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":9275,"d":"9,275"},{"v":662.5,"d":"663"},{"v":66.25,"d":"66"},{"v":2120,"d":"2,120"},null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":270000,"d":"270,000"},{"v":0.17085804044444447,"d":"17.09%"},{"v":46131.670920000004,"d":"46,132"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},{"v":2160,"d":"2,160"},null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":275000,"d":"275,000"},{"v":0.16898201716363637,"d":"16.90%"},{"v":46470.05472,"d":"46,470"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":9625.000000000002,"d":"9,625"},{"v":687.5,"d":"688"},{"v":68.75,"d":"69"},{"v":2200,"d":"2,200"},null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":280000,"d":"280,000"},{"v":0.16717299471428573,"d":"16.72%"},{"v":46808.43852,"d":"46,808"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":9800.000000000002,"d":"9,800"},700,70,{"v":2240,"d":"2,240"},null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C95/A95","v":{"v":0.2563322598,"d":"25.63%"}},{"$f":"SUM(D95:Q95)","v":{"v":25633.225980000003,"d":"25,633"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":10398.9375,"d":"10,399"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,800,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.25353199790476194,"d":"25.35%"},{"v":26620.859780000003,"d":"26,621"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11048.1875,"d":"11,048"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.2509863052727273,"d":"25.10%"},{"v":27608.493580000002,"d":"27,608"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11697.4375,"d":"11,697"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.2486619772173913,"d":"24.87%"},{"v":28596.12738,"d":"28,596"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12346.6875,"d":"12,347"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.24715842650000003,"d":"24.72%"},{"v":29659.011180000005,"d":"29,659"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13071.1875,"d":"13,071"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4200,"d":"4,200"},300,30,960,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6562.5,"d":"6,563"}}]
[{"v":125000,"d":"125,000"},{"v":0.24577515984,"d":"24.58%"},{"v":30721.89498,"d":"30,722"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13795.687499999998,"d":"13,796"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":130000,"d":"130,000"},{"v":0.24449829830769232,"d":"24.45%"},{"v":31784.77878,"d":"31,785"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14520.187499999998,"d":"14,520"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7612.5,"d":"7,613"}}]
[{"v":135000,"d":"135,000"},{"v":0.24331601911111114,"d":"24.33%"},{"v":32847.662580000004,"d":"32,848"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15244.687499999998,"d":"15,245"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":140000,"d":"140,000"},{"v":0.24221818842857143,"d":"24.22%"},{"v":33910.54638,"d":"33,911"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15969.187499999998,"d":"15,969"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8662.5,"d":"8,663"}}]
[{"v":145000,"d":"145,000"},{"v":0.24119607020689657,"d":"24.12%"},{"v":34973.43018,"d":"34,973"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16693.6875,"d":"16,694"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.5,"d":"9,188"}}]
[{"v":150000,"d":"150,000"},{"v":0.24024209320000003,"d":"24.02%"},{"v":36036.313980000006,"d":"36,036"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17418.1875,"d":"17,418"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9712.5,"d":"9,713"}}]
[{"v":155000,"d":"155,000"},{"v":0.23934966309677422,"d":"23.93%"},{"v":37099.19778,"d":"37,099"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18142.6875,"d":"18,143"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10237.5,"d":"10,238"}}]
[{"v":160000,"d":"160,000"},{"v":0.23851300987500004,"d":"23.85%"},{"v":38162.081580000005,"d":"38,162"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18867.1875,"d":"18,867"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10762.5,"d":"10,763"}}]
[{"v":165000,"d":"165,000"},{"v":0.23772706290909096,"d":"23.77%"},{"v":39224.96538000001,"d":"39,225"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19591.6875,"d":"19,592"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11287.5,"d":"11,288"}}]
[{"v":170000,"d":"170,000"},{"v":0.23579405400000003,"d":"23.58%"},{"v":40084.989180000004,"d":"40,085"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":175000,"d":"175,000"},{"v":0.23099070274285718,"d":"23.10%"},{"v":40423.37298000001,"d":"40,423"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":180000,"d":"180,000"},{"v":0.22645420433333335,"d":"22.65%"},{"v":40761.75678,"d":"40,762"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":185000,"d":"185,000"},{"v":0.22216292205405408,"d":"22.22%"},{"v":41100.14058000001,"d":"41,100"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":190000,"d":"190,000"},{"v":0.21809749673684212,"d":"21.81%"},{"v":41438.52438,"d":"41,439"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":195000,"d":"195,000"},{"v":0.2142405547692308,"d":"21.42%"},{"v":41776.908180000006,"d":"41,777"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":200000,"d":"200,000"},{"v":0.2105764599,"d":"21.06%"},{"v":42115.29198,"d":"42,115"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A115*N$12","v":{"v":7000.000000000001,"d":"7,000"}},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":205000,"d":"205,000"},{"v":0.20709110136585368,"d":"20.71%"},{"v":42453.675780000005,"d":"42,454"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":7175.000000000001,"d":"7,175"},{"v":512.5,"d":"513"},{"v":51.25,"d":"51"},{"v":1640,"d":"1,640"},null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":210000,"d":"210,000"},{"v":0.20377171228571428,"d":"20.38%"},{"v":42792.05958,"d":"42,792"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},{"v":1680,"d":"1,680"},null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":215000,"d":"215,000"},{"v":0.20060671339534886,"d":"20.06%"},{"v":43130.443380000004,"d":"43,130"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":7525.000000000001,"d":"7,525"},{"v":537.5,"d":"538"},{"v":53.75,"d":"54"},{"v":1720,"d":"1,720"},null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":220000,"d":"220,000"},{"v":0.1975855780909091,"d":"19.76%"},{"v":43468.82718,"d":"43,469"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":7700.000000000001,"d":"7,700"},550,55,{"v":1760,"d":"1,760"},null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":225000,"d":"225,000"},{"v":0.19469871546666667,"d":"19.47%"},{"v":43807.21098,"d":"43,807"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":7875.000000000001,"d":"7,875"},{"v":562.5,"d":"563"},{"v":56.25,"d":"56"},{"v":1800,"d":"1,800"},null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":230000,"d":"230,000"},{"v":0.19193736860869565,"d":"19.19%"},{"v":44145.59478,"d":"44,146"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},{"v":1840,"d":"1,840"},null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":235000,"d":"235,000"},{"v":0.18929352587234044,"d":"18.93%"},{"v":44483.97858,"d":"44,484"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":8225,"d":"8,225"},{"v":587.5,"d":"588"},{"v":58.75,"d":"59"},{"v":1880,"d":"1,880"},null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":240000,"d":"240,000"},{"v":0.18675984325000003,"d":"18.68%"},{"v":44822.362380000006,"d":"44,822"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":8400,"d":"8,400"},600,60,{"v":1920,"d":"1,920"},null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":245000,"d":"245,000"},{"v":0.18432957624489796,"d":"18.43%"},{"v":45160.74618,"d":"45,161"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":8575,"d":"8,575"},{"v":612.5,"d":"613"},{"v":61.25,"d":"61"},{"v":1960,"d":"1,960"},null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":250000,"d":"250,000"},{"v":0.18199651992000002,"d":"18.20%"},{"v":45499.129980000005,"d":"45,499"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},{"v":2000,"d":"2,000"},null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":255000,"d":"255,000"},{"v":0.179754956,"d":"17.98%"},{"v":45837.51378,"d":"45,838"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":8925,"d":"8,925"},{"v":637.5,"d":"638"},{"v":63.75,"d":"64"},{"v":2040,"d":"2,040"},null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":260000,"d":"260,000"},{"v":0.1775996060769231,"d":"17.76%"},{"v":46175.897580000004,"d":"46,176"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":9100,"d":"9,100"},650,65,{"v":2080,"d":"2,080"},null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":265000,"d":"265,000"},{"v":0.17552559011320754,"d":"17.55%"},{"v":46514.28138,"d":"46,514"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":9275,"d":"9,275"},{"v":662.5,"d":"663"},{"v":66.25,"d":"66"},{"v":2120,"d":"2,120"},null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":270000,"d":"270,000"},{"v":0.17352838955555558,"d":"17.35%"},{"v":46852.66518,"d":"46,853"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},{"v":2160,"d":"2,160"},null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":275000,"d":"275,000"},{"v":0.17160381447272727,"d":"17.16%"},{"v":47191.04898,"d":"47,191"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":9625.000000000002,"d":"9,625"},{"v":687.5,"d":"688"},{"v":68.75,"d":"69"},{"v":2200,"d":"2,200"},null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":280000,"d":"280,000"},{"v":0.16974797421428572,"d":"16.97%"},{"v":47529.43278,"d":"47,529"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":9800.000000000002,"d":"9,800"},700,70,{"v":2240,"d":"2,240"},null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C134/A134","v":{"v":0.2644388024,"d":"26.44%"}},{"$f":"SUM(D134:Q134)","v":{"v":26443.88024,"d":"26,444"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":10340.470000000001,"d":"10,340"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,800,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.26125251466666666,"d":"26.13%"},{"v":27431.51404,"d":"27,432"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":10989.720000000001,"d":"10,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.25835588945454546,"d":"25.84%"},{"v":28419.147839999998,"d":"28,419"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11638.970000000001,"d":"11,639"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.25571114469565215,"d":"25.57%"},{"v":29406.781639999997,"d":"29,407"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12288.220000000001,"d":"12,288"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.25358779533333337,"d":"25.36%"},{"v":30430.535440000003,"d":"30,431"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12973.59,"d":"12,974"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4200,"d":"4,200"},300,30,960,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6426,"d":"6,426"}}]
[{"v":125000,"d":"125,000"},{"v":0.25194735392,"d":"25.19%"},{"v":31493.419240000003,"d":"31,493"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13698.09,"d":"13,698"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6951,"d":"6,951"}}]
[{"v":130000,"d":"130,000"},{"v":0.25043310030769234,"d":"25.04%"},{"v":32556.303040000003,"d":"32,556"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14422.59,"d":"14,423"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7476,"d":"7,476"}}]
[{"v":135000,"d":"135,000"},{"v":0.24903101362962965,"d":"24.90%"},{"v":33619.18684,"d":"33,619"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15147.09,"d":"15,147"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8001,"d":"8,001"}}]
[{"v":140000,"d":"140,000"},{"v":0.24772907600000005,"d":"24.77%"},{"v":34682.070640000005,"d":"34,682"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15871.59,"d":"15,872"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8526,"d":"8,526"}}]
[{"v":145000,"d":"145,000"},{"v":0.24651692717241375,"d":"24.65%"},{"v":35744.954439999994,"d":"35,745"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16596.089999999997,"d":"16,596"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9051,"d":"9,051"}}]
[{"v":150000,"d":"150,000"},{"v":0.24538558826666665,"d":"24.54%"},{"v":36807.83824,"d":"36,808"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17320.589999999997,"d":"17,321"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9576,"d":"9,576"}}]
[{"v":155000,"d":"155,000"},{"v":0.2443272389677419,"d":"24.43%"},{"v":37870.72203999999,"d":"37,871"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18045.089999999997,"d":"18,045"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10101,"d":"10,101"}}]
[{"v":160000,"d":"160,000"},{"v":0.2433350365,"d":"24.33%"},{"v":38933.60584,"d":"38,934"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18769.589999999997,"d":"18,770"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10626,"d":"10,626"}}]
[{"v":165000,"d":"165,000"},{"v":0.2424029675151515,"d":"24.24%"},{"v":39996.48964,"d":"39,996"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":19494.089999999997,"d":"19,494"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11151,"d":"11,151"}}]
[{"v":170000,"d":"170,000"},{"v":0.24152572611764703,"d":"24.15%"},{"v":41059.373439999996,"d":"41,059"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20218.589999999997,"d":"20,219"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11676,"d":"11,676"}}]
[{"v":175000,"d":"175,000"},{"v":0.23854581279999995,"d":"23.85%"},{"v":41745.517239999994,"d":"41,746"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":180000,"d":"180,000"},{"v":0.2337994502222222,"d":"23.38%"},{"v":42083.90104,"d":"42,084"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":185000,"d":"185,000"},{"v":0.22930964778378374,"d":"22.93%"},{"v":42422.28483999999,"d":"42,422"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":190000,"d":"190,000"},{"v":0.2250561507368421,"d":"22.51%"},{"v":42760.668639999996,"d":"42,761"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":195000,"d":"195,000"},{"v":0.22102078174358974,"d":"22.10%"},{"v":43099.05244,"d":"43,099"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":200000,"d":"200,000"},{"v":0.21718718119999997,"d":"21.72%"},{"v":43437.436239999995,"d":"43,437"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A154*N$13","v":{"v":7000.000000000001,"d":"7,000"}},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":205000,"d":"205,000"},{"v":0.2135405855609756,"d":"21.35%"},{"v":43775.82004,"d":"43,776"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":7175.000000000001,"d":"7,175"},{"v":512.5,"d":"513"},{"v":51.25,"d":"51"},{"v":1640,"d":"1,640"},null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":210000,"d":"210,000"},{"v":0.2100676373333333,"d":"21.01%"},{"v":44114.203839999995,"d":"44,114"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},{"v":1680,"d":"1,680"},null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":215000,"d":"215,000"},{"v":0.20675622158139534,"d":"20.68%"},{"v":44452.58764,"d":"44,453"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":7525.000000000001,"d":"7,525"},{"v":537.5,"d":"538"},{"v":53.75,"d":"54"},{"v":1720,"d":"1,720"},null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":220000,"d":"220,000"},{"v":0.2035953247272727,"d":"20.36%"},{"v":44790.971439999994,"d":"44,791"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":7700.000000000001,"d":"7,700"},550,55,{"v":1760,"d":"1,760"},null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":225000,"d":"225,000"},{"v":0.20057491217777776,"d":"20.06%"},{"v":45129.35524,"d":"45,129"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":7875.000000000001,"d":"7,875"},{"v":562.5,"d":"563"},{"v":56.25,"d":"56"},{"v":1800,"d":"1,800"},null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":230000,"d":"230,000"},{"v":0.19768582191304346,"d":"19.77%"},{"v":45467.73903999999,"d":"45,468"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},{"v":1840,"d":"1,840"},null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":235000,"d":"235,000"},{"v":0.19491967165957444,"d":"19.49%"},{"v":45806.122839999996,"d":"45,806"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":8225,"d":"8,225"},{"v":587.5,"d":"588"},{"v":58.75,"d":"59"},{"v":1880,"d":"1,880"},null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":240000,"d":"240,000"},{"v":0.19226877766666667,"d":"19.23%"},{"v":46144.50664,"d":"46,145"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":8400,"d":"8,400"},600,60,{"v":1920,"d":"1,920"},null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":245000,"d":"245,000"},{"v":0.18972608342857142,"d":"18.97%"},{"v":46482.890439999996,"d":"46,483"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":8575,"d":"8,575"},{"v":612.5,"d":"613"},{"v":61.25,"d":"61"},{"v":1960,"d":"1,960"},null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":250000,"d":"250,000"},{"v":0.18728509696,"d":"18.73%"},{"v":46821.27424,"d":"46,821"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},{"v":2000,"d":"2,000"},null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":255000,"d":"255,000"},{"v":0.18493983545098036,"d":"18.49%"},{"v":47159.658039999995,"d":"47,160"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":8925,"d":"8,925"},{"v":637.5,"d":"638"},{"v":63.75,"d":"64"},{"v":2040,"d":"2,040"},null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":260000,"d":"260,000"},{"v":0.1826847763076923,"d":"18.27%"},{"v":47498.04184,"d":"47,498"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":9100,"d":"9,100"},650,65,{"v":2080,"d":"2,080"},null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":265000,"d":"265,000"},{"v":0.18051481373584904,"d":"18.05%"},{"v":47836.425639999994,"d":"47,836"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":9275,"d":"9,275"},{"v":662.5,"d":"663"},{"v":66.25,"d":"66"},{"v":2120,"d":"2,120"},null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":270000,"d":"270,000"},{"v":0.17842522014814813,"d":"17.84%"},{"v":48174.80944,"d":"48,175"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},{"v":2160,"d":"2,160"},null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":275000,"d":"275,000"},{"v":0.17641161178181816,"d":"17.64%"},{"v":48513.19323999999,"d":"48,513"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":9625.000000000002,"d":"9,625"},{"v":687.5,"d":"688"},{"v":68.75,"d":"69"},{"v":2200,"d":"2,200"},null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":280000,"d":"280,000"},{"v":0.17446991799999997,"d":"17.45%"},{"v":48851.57704,"d":"48,852"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":9800.000000000002,"d":"9,800"},700,70,{"v":2240,"d":"2,240"},null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]

{"sheet":"SAO 30","index":33,"n_rows":170,"n_cols":20,"rows_kept":170}
["Senior Administrative Officers (SAO)"]
["Fund 30"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"$f":"+'SAO 20 & 45'!H4","v":{"v":0.93,"d":"93%"}}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.06999999999999995,"d":"7%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":500000,"d":"500,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"$f":"+'SAO 20 & 45'!S14","v":{"v":0.57,"d":"57%"}},{"$f":"1-S14","v":{"v":0.43000000000000005,"d":"43%"}}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":100000,"d":"100,000"},{"$f":"+C17/A17","v":{"v":0.26065519060000003,"d":"26.07%"}},{"$f":"SUM(D17:Q17)","v":{"v":26065.519060000002,"d":"26,066"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"+S17*$S$14+T17*$T$14","v":{"v":10515.8725,"d":"10,516"}},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":{"v":4000,"d":"4,000"}},250,150,{"v":1000,"d":"1,000"},null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14617.75,"d":"14,618"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.25804193200000003,"d":"25.80%"},{"v":27094.402860000002,"d":"27,094"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11165.1225,"d":"11,165"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"},null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15492.75,"d":"15,493"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.255693606,"d":"25.57%"},{"v":28126.29666,"d":"28,126"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":11817.3825,"d":"11,817"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"},null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16367.75,"d":"16,368"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5785.500000000001,"d":"5,786"}}]
[{"v":115000,"d":"115,000"},{"v":0.254177656173913,"d":"25.42%"},{"v":29230.43046,"d":"29,230"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":12541.8825,"d":"12,542"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"},null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17242.75,"d":"17,243"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6310.5,"d":"6,311"}}]
[{"v":120000,"d":"120,000"},{"v":0.2527880355,"d":"25.28%"},{"v":30334.564260000003,"d":"30,335"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13266.3825,"d":"13,266"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4800,"d":"4,800"},300,180,{"v":1200,"d":"1,200"},null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18117.75,"d":"18,118"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6835.5,"d":"6,836"}}]
[{"v":125000,"d":"125,000"},{"v":0.25150958448,"d":"25.15%"},{"v":31438.698060000002,"d":"31,439"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":13990.8825,"d":"13,991"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"},null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18992.75,"d":"18,993"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7360.5,"d":"7,361"}}]
[{"v":130000,"d":"130,000"},{"v":0.25032947584615384,"d":"25.03%"},{"v":32542.831860000002,"d":"32,543"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":14715.3825,"d":"14,715"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"},null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19867.75,"d":"19,868"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7885.5,"d":"7,886"}}]
[{"v":135000,"d":"135,000"},{"v":0.24923678266666668,"d":"24.92%"},{"v":33646.96566,"d":"33,647"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":15439.8825,"d":"15,440"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"},null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20742.75,"d":"20,743"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8410.5,"d":"8,411"}}]
[{"v":140000,"d":"140,000"},{"v":0.24822213899999998,"d":"24.82%"},{"v":34751.09946,"d":"34,751"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16164.3825,"d":"16,164"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"},null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21617.75,"d":"21,618"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8935.5,"d":"8,936"}}]
[{"v":145000,"d":"145,000"},{"v":0.2472774707586207,"d":"24.73%"},{"v":35855.23326,"d":"35,855"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":16888.8825,"d":"16,889"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"},null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22492.75,"d":"22,493"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9460.5,"d":"9,461"}}]
[{"v":150000,"d":"150,000"},{"v":0.24639578040000001,"d":"24.64%"},{"v":36959.367060000004,"d":"36,959"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":17613.3825,"d":"17,613"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"},null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23367.75,"d":"23,368"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9985.5,"d":"9,986"}}]
[{"v":155000,"d":"155,000"},{"v":0.24557097329032257,"d":"24.56%"},{"v":38063.50086,"d":"38,064"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":18337.8825,"d":"18,338"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"},null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24242.75,"d":"24,243"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":10510.5,"d":"10,511"}}]
[{"v":160000,"d":"160,000"},{"v":0.24479771662499997,"d":"24.48%"},{"v":39167.634659999996,"d":"39,168"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19062.3825,"d":"19,062"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"},null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25117.75,"d":"25,118"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11035.5,"d":"11,036"}}]
[{"v":165000,"d":"165,000"},{"v":0.24053225127272732,"d":"24.05%"},{"v":39687.82146000001,"d":"39,688"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"},null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":170000,"d":"170,000"},{"v":0.23569091329411765,"d":"23.57%"},{"v":40067.45526,"d":"40,067"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"},null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":175000,"d":"175,000"},{"v":0.23112622319999998,"d":"23.11%"},{"v":40447.08906,"d":"40,447"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"},null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":180000,"d":"180,000"},{"v":0.226815127,"d":"22.68%"},{"v":40826.72286,"d":"40,827"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"},null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":185000,"d":"185,000"},{"v":0.22273706302702706,"d":"22.27%"},{"v":41206.356660000005,"d":"41,206"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"},null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":190000,"d":"190,000"},{"v":0.218873634,"d":"21.89%"},{"v":41585.99046,"d":"41,586"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"},null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":195000,"d":"195,000"},{"v":0.21520832953846153,"d":"21.52%"},{"v":41965.62426,"d":"41,966"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"},null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":200000,"d":"200,000"},{"v":0.2117262903,"d":"21.17%"},{"v":42345.25806,"d":"42,345"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A37*N$10","v":{"v":8000,"d":"8,000"}},500,300,{"v":2000,"d":"2,000"},null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":205000,"d":"205,000"},{"v":0.20841410663414636,"d":"20.84%"},{"v":42724.89186,"d":"42,725"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":8200,"d":"8,200"},{"v":512.5,"d":"513"},{"v":307.5,"d":"308"},{"v":2050,"d":"2,050"},null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":210000,"d":"210,000"},{"v":0.205259646,"d":"20.53%"},{"v":43104.52566,"d":"43,105"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":8400,"d":"8,400"},525,315,{"v":2100,"d":"2,100"},null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":215000,"d":"215,000"},{"v":0.2022519044651163,"d":"20.23%"},{"v":43484.15946,"d":"43,484"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":8600,"d":"8,600"},{"v":537.5,"d":"538"},{"v":322.5,"d":"323"},{"v":2150,"d":"2,150"},null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":220000,"d":"220,000"},{"v":0.19938087845454547,"d":"19.94%"},{"v":43863.793260000006,"d":"43,864"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":8800,"d":"8,800"},550,330,{"v":2200,"d":"2,200"},null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":225000,"d":"225,000"},{"v":0.1966374536,"d":"19.66%"},{"v":44243.42706,"d":"44,243"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":9000,"d":"9,000"},{"v":562.5,"d":"563"},{"v":337.5,"d":"338"},{"v":2250,"d":"2,250"},null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":230000,"d":"230,000"},{"v":0.19401330808695652,"d":"19.40%"},{"v":44623.06086,"d":"44,623"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":9200,"d":"9,200"},575,345,{"v":2300,"d":"2,300"},null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":235000,"d":"235,000"},{"v":0.19150082834042553,"d":"19.15%"},{"v":45002.69466,"d":"45,003"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":9400,"d":"9,400"},{"v":587.5,"d":"588"},{"v":352.5,"d":"353"},{"v":2350,"d":"2,350"},null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":240000,"d":"240,000"},{"v":0.18909303525,"d":"18.91%"},{"v":45382.328460000004,"d":"45,382"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":9600,"d":"9,600"},600,360,{"v":2400,"d":"2,400"},null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":245000,"d":"245,000"},{"v":0.18678351942857144,"d":"18.68%"},{"v":45761.96226,"d":"45,762"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":9800,"d":"9,800"},{"v":612.5,"d":"613"},{"v":367.5,"d":"368"},{"v":2450,"d":"2,450"},null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":250000,"d":"250,000"},{"v":0.18456638424,"d":"18.46%"},{"v":46141.596059999996,"d":"46,142"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":10000,"d":"10,000"},625,375,{"v":2500,"d":"2,500"},null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":255000,"d":"255,000"},{"v":0.18243619552941176,"d":"18.24%"},{"v":46521.22986,"d":"46,521"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":10200,"d":"10,200"},{"v":637.5,"d":"638"},{"v":382.5,"d":"383"},{"v":2550,"d":"2,550"},null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":260000,"d":"260,000"},{"v":0.18038793715384616,"d":"18.04%"},{"v":46900.86366,"d":"46,901"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":10400,"d":"10,400"},650,390,{"v":2600,"d":"2,600"},null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":265000,"d":"265,000"},{"v":0.17841697154716982,"d":"17.84%"},{"v":47280.49746,"d":"47,280"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":10600,"d":"10,600"},{"v":662.5,"d":"663"},{"v":397.5,"d":"398"},{"v":2650,"d":"2,650"},null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":270000,"d":"270,000"},{"v":0.17651900466666667,"d":"17.65%"},{"v":47660.13126,"d":"47,660"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":10800,"d":"10,800"},675,405,{"v":2700,"d":"2,700"},null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":275000,"d":"275,000"},{"v":0.17469005476363636,"d":"17.47%"},{"v":48039.76506,"d":"48,040"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":11000,"d":"11,000"},{"v":687.5,"d":"688"},{"v":412.5,"d":"413"},{"v":2750,"d":"2,750"},null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":280000,"d":"280,000"},{"v":0.1729264245,"d":"17.29%"},{"v":48419.39886,"d":"48,419"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"v":19202.9355,"d":"19,203"},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2394.468,"d":"2,394"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1532.4336,"d":"1,532"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":11200,"d":"11,200"},700,420,{"v":2800,"d":"2,800"},null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":100000,"d":"100,000"},{"$f":"+C56/A56","v":{"v":0.25423721720000003,"d":"25.42%"}},{"$f":"SUM(D56:Q56)","v":{"v":25423.72172,"d":"25,424"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"+S56*$S$14+T56*$T$14","v":{"v":10457.405,"d":"10,457"}},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,800,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.25153671923809523,"d":"25.15%"},{"v":26411.35552,"d":"26,411"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11106.655,"d":"11,107"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.24908172109090906,"d":"24.91%"},{"v":27398.989319999997,"d":"27,399"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":11755.904999999999,"d":"11,756"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.24718046191304346,"d":"24.72%"},{"v":28425.753119999998,"d":"28,426"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":12444.284999999998,"d":"12,444"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6174,"d":"6,174"}}]
[{"v":120000,"d":"120,000"},{"v":0.245738641,"d":"24.57%"},{"v":29488.63692,"d":"29,489"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13168.784999999998,"d":"13,169"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4200,"d":"4,200"},300,30,960,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6699,"d":"6,699"}}]
[{"v":125000,"d":"125,000"},{"v":0.24441216576,"d":"24.44%"},{"v":30551.52072,"d":"30,552"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":13893.284999999998,"d":"13,893"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7224,"d":"7,224"}}]
[{"v":130000,"d":"130,000"},{"v":0.24318772707692307,"d":"24.32%"},{"v":31614.40452,"d":"31,614"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":14617.784999999998,"d":"14,618"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7749,"d":"7,749"}}]
[{"v":135000,"d":"135,000"},{"v":0.24205398755555554,"d":"24.21%"},{"v":32677.28832,"d":"32,677"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":15342.285,"d":"15,342"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8274,"d":"8,274"}}]
[{"v":140000,"d":"140,000"},{"v":0.24100122942857144,"d":"24.10%"},{"v":33740.17212,"d":"33,740"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16066.785,"d":"16,067"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8799,"d":"8,799"}}]
[{"v":145000,"d":"145,000"},{"v":0.24002107531034483,"d":"24.00%"},{"v":34803.05592,"d":"34,803"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":16791.285,"d":"16,791"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9324,"d":"9,324"}}]
[{"v":150000,"d":"150,000"},{"v":0.23910626480000002,"d":"23.91%"},{"v":35865.93972,"d":"35,866"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":17515.785,"d":"17,516"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9849,"d":"9,849"}}]
[{"v":155000,"d":"155,000"},{"v":0.23825047432258065,"d":"23.83%"},{"v":36928.82352,"d":"36,929"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18240.285,"d":"18,240"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10374,"d":"10,374"}}]
[{"v":160000,"d":"160,000"},{"v":0.23744817075000002,"d":"23.74%"},{"v":37991.70732,"d":"37,992"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":18964.785,"d":"18,965"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10899,"d":"10,899"}}]
[{"v":165000,"d":"165,000"},{"v":0.23651885527272729,"d":"23.65%"},{"v":39025.61112,"d":"39,026"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":170000,"d":"170,000"},{"v":0.23155291129411767,"d":"23.16%"},{"v":39363.994920000005,"d":"39,364"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":175000,"d":"175,000"},{"v":0.22687073554285714,"d":"22.69%"},{"v":39702.37872,"d":"39,702"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":180000,"d":"180,000"},{"v":0.22244868066666668,"d":"22.24%"},{"v":40040.762520000004,"d":"40,041"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":185000,"d":"185,000"},{"v":0.2182656557837838,"d":"21.83%"},{"v":40379.14632,"d":"40,379"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":190000,"d":"190,000"},{"v":0.21430279010526318,"d":"21.43%"},{"v":40717.53012,"d":"40,718"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":195000,"d":"195,000"},{"v":0.2105431483076923,"d":"21.05%"},{"v":41055.91392,"d":"41,056"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":200000,"d":"200,000"},{"v":0.2069714886,"d":"20.70%"},{"v":41394.29772,"d":"41,394"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A76*N$11","v":{"v":7000.000000000001,"d":"7,000"}},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":205000,"d":"205,000"},{"v":0.20357405619512195,"d":"20.36%"},{"v":41732.68152,"d":"41,733"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":7175.000000000001,"d":"7,175"},{"v":512.5,"d":"513"},{"v":51.25,"d":"51"},{"v":1640,"d":"1,640"},null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":210000,"d":"210,000"},{"v":0.20033840628571428,"d":"20.03%"},{"v":42071.06532,"d":"42,071"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},{"v":1680,"d":"1,680"},null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":215000,"d":"215,000"},{"v":0.19725325172093025,"d":"19.73%"},{"v":42409.449120000005,"d":"42,409"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":7525.000000000001,"d":"7,525"},{"v":537.5,"d":"538"},{"v":53.75,"d":"54"},{"v":1720,"d":"1,720"},null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":220000,"d":"220,000"},{"v":0.19430833145454549,"d":"19.43%"},{"v":42747.83292000001,"d":"42,748"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":7700.000000000001,"d":"7,700"},550,55,{"v":1760,"d":"1,760"},null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":225000,"d":"225,000"},{"v":0.19149429653333336,"d":"19.15%"},{"v":43086.216720000004,"d":"43,086"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":7875.000000000001,"d":"7,875"},{"v":562.5,"d":"563"},{"v":56.25,"d":"56"},{"v":1800,"d":"1,800"},null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":230000,"d":"230,000"},{"v":0.18880261095652173,"d":"18.88%"},{"v":43424.60052,"d":"43,425"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},{"v":1840,"d":"1,840"},null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":235000,"d":"235,000"},{"v":0.1862254651914894,"d":"18.62%"},{"v":43762.98432,"d":"43,763"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":8225,"d":"8,225"},{"v":587.5,"d":"588"},{"v":58.75,"d":"59"},{"v":1880,"d":"1,880"},null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":240000,"d":"240,000"},{"v":0.18375570050000004,"d":"18.38%"},{"v":44101.36812000001,"d":"44,101"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":8400,"d":"8,400"},600,60,{"v":1920,"d":"1,920"},null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":245000,"d":"245,000"},{"v":0.18138674253061227,"d":"18.14%"},{"v":44439.75192,"d":"44,440"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":8575,"d":"8,575"},{"v":612.5,"d":"613"},{"v":61.25,"d":"61"},{"v":1960,"d":"1,960"},null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":250000,"d":"250,000"},{"v":0.17911254288000003,"d":"17.91%"},{"v":44778.135720000006,"d":"44,778"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},{"v":2000,"d":"2,000"},null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":255000,"d":"255,000"},{"v":0.17692752752941177,"d":"17.69%"},{"v":45116.51952,"d":"45,117"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":8925,"d":"8,925"},{"v":637.5,"d":"638"},{"v":63.75,"d":"64"},{"v":2040,"d":"2,040"},null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":260000,"d":"260,000"},{"v":0.17482655123076926,"d":"17.48%"},{"v":45454.903320000005,"d":"45,455"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":9100,"d":"9,100"},650,65,{"v":2080,"d":"2,080"},null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":265000,"d":"265,000"},{"v":0.17280485705660378,"d":"17.28%"},{"v":45793.28712,"d":"45,793"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":9275,"d":"9,275"},{"v":662.5,"d":"663"},{"v":66.25,"d":"66"},{"v":2120,"d":"2,120"},null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":270000,"d":"270,000"},{"v":0.17085804044444447,"d":"17.09%"},{"v":46131.670920000004,"d":"46,132"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},{"v":2160,"d":"2,160"},null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":275000,"d":"275,000"},{"v":0.16898201716363637,"d":"16.90%"},{"v":46470.05472,"d":"46,470"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":9625.000000000002,"d":"9,625"},{"v":687.5,"d":"688"},{"v":68.75,"d":"69"},{"v":2200,"d":"2,200"},null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":280000,"d":"280,000"},{"v":0.16717299471428573,"d":"16.72%"},{"v":46808.43852,"d":"46,808"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"v":19660.305,"d":"19,660"},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2477.5416000000005,"d":"2,478"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1586.3256000000001,"d":"1,586"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":9800.000000000002,"d":"9,800"},700,70,{"v":2240,"d":"2,240"},null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C95/A95","v":{"v":0.2563322598,"d":"25.63%"}},{"$f":"SUM(D95:Q95)","v":{"v":25633.225980000003,"d":"25,633"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"+S95*$S$14+T95*$T$14","v":{"v":10398.9375,"d":"10,399"}},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,800,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.25353199790476194,"d":"25.35%"},{"v":26620.859780000003,"d":"26,621"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11048.1875,"d":"11,048"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.2509863052727273,"d":"25.10%"},{"v":27608.493580000002,"d":"27,608"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":11697.4375,"d":"11,697"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.2486619772173913,"d":"24.87%"},{"v":28596.12738,"d":"28,596"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":12346.6875,"d":"12,347"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.24715842650000003,"d":"24.72%"},{"v":29659.011180000005,"d":"29,659"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13071.1875,"d":"13,071"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4200,"d":"4,200"},300,30,960,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6562.5,"d":"6,563"}}]
[{"v":125000,"d":"125,000"},{"v":0.24577515984,"d":"24.58%"},{"v":30721.89498,"d":"30,722"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":13795.687499999998,"d":"13,796"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":130000,"d":"130,000"},{"v":0.24449829830769232,"d":"24.45%"},{"v":31784.77878,"d":"31,785"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":14520.187499999998,"d":"14,520"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7612.5,"d":"7,613"}}]
[{"v":135000,"d":"135,000"},{"v":0.24331601911111114,"d":"24.33%"},{"v":32847.662580000004,"d":"32,848"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15244.687499999998,"d":"15,245"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":140000,"d":"140,000"},{"v":0.24221818842857143,"d":"24.22%"},{"v":33910.54638,"d":"33,911"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":15969.187499999998,"d":"15,969"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8662.5,"d":"8,663"}}]
[{"v":145000,"d":"145,000"},{"v":0.24119607020689657,"d":"24.12%"},{"v":34973.43018,"d":"34,973"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":16693.6875,"d":"16,694"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.5,"d":"9,188"}}]
[{"v":150000,"d":"150,000"},{"v":0.24024209320000003,"d":"24.02%"},{"v":36036.313980000006,"d":"36,036"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":17418.1875,"d":"17,418"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9712.5,"d":"9,713"}}]
[{"v":155000,"d":"155,000"},{"v":0.23934966309677422,"d":"23.93%"},{"v":37099.19778,"d":"37,099"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18142.6875,"d":"18,143"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10237.5,"d":"10,238"}}]
[{"v":160000,"d":"160,000"},{"v":0.23851300987500004,"d":"23.85%"},{"v":38162.081580000005,"d":"38,162"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":18867.1875,"d":"18,867"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10762.5,"d":"10,763"}}]
[{"v":165000,"d":"165,000"},{"v":0.23772706290909096,"d":"23.77%"},{"v":39224.96538000001,"d":"39,225"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":19591.6875,"d":"19,592"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11287.5,"d":"11,288"}}]
[{"v":170000,"d":"170,000"},{"v":0.23579405400000003,"d":"23.58%"},{"v":40084.989180000004,"d":"40,085"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":175000,"d":"175,000"},{"v":0.23099070274285718,"d":"23.10%"},{"v":40423.37298000001,"d":"40,423"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":180000,"d":"180,000"},{"v":0.22645420433333335,"d":"22.65%"},{"v":40761.75678,"d":"40,762"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":185000,"d":"185,000"},{"v":0.22216292205405408,"d":"22.22%"},{"v":41100.14058000001,"d":"41,100"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":190000,"d":"190,000"},{"v":0.21809749673684212,"d":"21.81%"},{"v":41438.52438,"d":"41,439"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":195000,"d":"195,000"},{"v":0.2142405547692308,"d":"21.42%"},{"v":41776.908180000006,"d":"41,777"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":200000,"d":"200,000"},{"v":0.2105764599,"d":"21.06%"},{"v":42115.29198,"d":"42,115"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A115*N$12","v":{"v":7000.000000000001,"d":"7,000"}},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":205000,"d":"205,000"},{"v":0.20709110136585368,"d":"20.71%"},{"v":42453.675780000005,"d":"42,454"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":7175.000000000001,"d":"7,175"},{"v":512.5,"d":"513"},{"v":51.25,"d":"51"},{"v":1640,"d":"1,640"},null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":210000,"d":"210,000"},{"v":0.20377171228571428,"d":"20.38%"},{"v":42792.05958,"d":"42,792"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},{"v":1680,"d":"1,680"},null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":215000,"d":"215,000"},{"v":0.20060671339534886,"d":"20.06%"},{"v":43130.443380000004,"d":"43,130"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":7525.000000000001,"d":"7,525"},{"v":537.5,"d":"538"},{"v":53.75,"d":"54"},{"v":1720,"d":"1,720"},null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":220000,"d":"220,000"},{"v":0.1975855780909091,"d":"19.76%"},{"v":43468.82718,"d":"43,469"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":7700.000000000001,"d":"7,700"},550,55,{"v":1760,"d":"1,760"},null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":225000,"d":"225,000"},{"v":0.19469871546666667,"d":"19.47%"},{"v":43807.21098,"d":"43,807"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":7875.000000000001,"d":"7,875"},{"v":562.5,"d":"563"},{"v":56.25,"d":"56"},{"v":1800,"d":"1,800"},null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":230000,"d":"230,000"},{"v":0.19193736860869565,"d":"19.19%"},{"v":44145.59478,"d":"44,146"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},{"v":1840,"d":"1,840"},null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":235000,"d":"235,000"},{"v":0.18929352587234044,"d":"18.93%"},{"v":44483.97858,"d":"44,484"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":8225,"d":"8,225"},{"v":587.5,"d":"588"},{"v":58.75,"d":"59"},{"v":1880,"d":"1,880"},null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":240000,"d":"240,000"},{"v":0.18675984325000003,"d":"18.68%"},{"v":44822.362380000006,"d":"44,822"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":8400,"d":"8,400"},600,60,{"v":1920,"d":"1,920"},null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":245000,"d":"245,000"},{"v":0.18432957624489796,"d":"18.43%"},{"v":45160.74618,"d":"45,161"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":8575,"d":"8,575"},{"v":612.5,"d":"613"},{"v":61.25,"d":"61"},{"v":1960,"d":"1,960"},null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":250000,"d":"250,000"},{"v":0.18199651992000002,"d":"18.20%"},{"v":45499.129980000005,"d":"45,499"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},{"v":2000,"d":"2,000"},null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":255000,"d":"255,000"},{"v":0.179754956,"d":"17.98%"},{"v":45837.51378,"d":"45,838"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":8925,"d":"8,925"},{"v":637.5,"d":"638"},{"v":63.75,"d":"64"},{"v":2040,"d":"2,040"},null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":260000,"d":"260,000"},{"v":0.1775996060769231,"d":"17.76%"},{"v":46175.897580000004,"d":"46,176"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":9100,"d":"9,100"},650,65,{"v":2080,"d":"2,080"},null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":265000,"d":"265,000"},{"v":0.17552559011320754,"d":"17.55%"},{"v":46514.28138,"d":"46,514"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":9275,"d":"9,275"},{"v":662.5,"d":"663"},{"v":66.25,"d":"66"},{"v":2120,"d":"2,120"},null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":270000,"d":"270,000"},{"v":0.17352838955555558,"d":"17.35%"},{"v":46852.66518,"d":"46,853"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},{"v":2160,"d":"2,160"},null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":275000,"d":"275,000"},{"v":0.17160381447272727,"d":"17.16%"},{"v":47191.04898,"d":"47,191"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":9625.000000000002,"d":"9,625"},{"v":687.5,"d":"688"},{"v":68.75,"d":"69"},{"v":2200,"d":"2,200"},null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":280000,"d":"280,000"},{"v":0.16974797421428572,"d":"16.97%"},{"v":47529.43278,"d":"47,529"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"v":20113.3275,"d":"20,113"},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2577.2148,"d":"2,577"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1649.5596000000003,"d":"1,650"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":9800.000000000002,"d":"9,800"},700,70,{"v":2240,"d":"2,240"},null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":100000,"d":"100,000"},{"$f":"+C134/A134","v":{"v":0.2644388024,"d":"26.44%"}},{"$f":"SUM(D134:Q134)","v":{"v":26443.88024,"d":"26,444"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"+S134*$S$14+T134*$T$14","v":{"v":10340.470000000001,"d":"10,340"}},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":3500.0000000000005,"d":"3,500"}},250,25,800,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.26125251466666666,"d":"26.13%"},{"v":27431.51404,"d":"27,432"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":10989.720000000001,"d":"10,990"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":254.8098,"d":"255"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.25835588945454546,"d":"25.84%"},{"v":28419.147839999998,"d":"28,419"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":11638.970000000001,"d":"11,639"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":266.9436,"d":"267"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.25571114469565215,"d":"25.57%"},{"v":29406.781639999997,"d":"29,407"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12288.220000000001,"d":"12,288"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":279.07739999999995,"d":"279"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.25358779533333337,"d":"25.36%"},{"v":30430.535440000003,"d":"30,431"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":12973.59,"d":"12,974"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":291.2112,"d":"291"}},0,0,{"v":4200,"d":"4,200"},300,30,960,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6426,"d":"6,426"}}]
[{"v":125000,"d":"125,000"},{"v":0.25194735392,"d":"25.19%"},{"v":31493.419240000003,"d":"31,493"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":13698.09,"d":"13,698"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":303.345,"d":"303"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6951,"d":"6,951"}}]
[{"v":130000,"d":"130,000"},{"v":0.25043310030769234,"d":"25.04%"},{"v":32556.303040000003,"d":"32,556"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":14422.59,"d":"14,423"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":315.47880000000004,"d":"315"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7476,"d":"7,476"}}]
[{"v":135000,"d":"135,000"},{"v":0.24903101362962965,"d":"24.90%"},{"v":33619.18684,"d":"33,619"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15147.09,"d":"15,147"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":327.61260000000004,"d":"328"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8001,"d":"8,001"}}]
[{"v":140000,"d":"140,000"},{"v":0.24772907600000005,"d":"24.77%"},{"v":34682.070640000005,"d":"34,682"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":15871.59,"d":"15,872"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":339.7464,"d":"340"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8526,"d":"8,526"}}]
[{"v":145000,"d":"145,000"},{"v":0.24651692717241375,"d":"24.65%"},{"v":35744.954439999994,"d":"35,745"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":16596.089999999997,"d":"16,596"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":351.8802,"d":"352"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9051,"d":"9,051"}}]
[{"v":150000,"d":"150,000"},{"v":0.24538558826666665,"d":"24.54%"},{"v":36807.83824,"d":"36,808"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":17320.589999999997,"d":"17,321"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":364.01400000000007,"d":"364"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9576,"d":"9,576"}}]
[{"v":155000,"d":"155,000"},{"v":0.2443272389677419,"d":"24.43%"},{"v":37870.72203999999,"d":"37,871"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18045.089999999997,"d":"18,045"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":376.1478,"d":"376"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10101,"d":"10,101"}}]
[{"v":160000,"d":"160,000"},{"v":0.2433350365,"d":"24.33%"},{"v":38933.60584,"d":"38,934"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":18769.589999999997,"d":"18,770"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":388.2816,"d":"388"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10626,"d":"10,626"}}]
[{"v":165000,"d":"165,000"},{"v":0.2424029675151515,"d":"24.24%"},{"v":39996.48964,"d":"39,996"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":19494.089999999997,"d":"19,494"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":400.4154000000001,"d":"400"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11151,"d":"11,151"}}]
[{"v":170000,"d":"170,000"},{"v":0.24152572611764703,"d":"24.15%"},{"v":41059.373439999996,"d":"41,059"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20218.589999999997,"d":"20,219"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":412.5492000000001,"d":"413"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11676,"d":"11,676"}}]
[{"v":175000,"d":"175,000"},{"v":0.23854581279999995,"d":"23.85%"},{"v":41745.517239999994,"d":"41,746"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":424.6830000000001,"d":"425"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":180000,"d":"180,000"},{"v":0.2337994502222222,"d":"23.38%"},{"v":42083.90104,"d":"42,084"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":436.8168000000001,"d":"437"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":185000,"d":"185,000"},{"v":0.22930964778378374,"d":"22.93%"},{"v":42422.28483999999,"d":"42,422"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":448.9506,"d":"449"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":190000,"d":"190,000"},{"v":0.2250561507368421,"d":"22.51%"},{"v":42760.668639999996,"d":"42,761"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":461.0844000000001,"d":"461"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":195000,"d":"195,000"},{"v":0.22102078174358974,"d":"22.10%"},{"v":43099.05244,"d":"43,099"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":473.21819999999997,"d":"473"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":200000,"d":"200,000"},{"v":0.21718718119999997,"d":"21.72%"},{"v":43437.436239999995,"d":"43,437"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":485.352,"d":"485"}},0,0,{"$f":"+$A154*N$13","v":{"v":7000.000000000001,"d":"7,000"}},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":205000,"d":"205,000"},{"v":0.2135405855609756,"d":"21.35%"},{"v":43775.82004,"d":"43,776"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":3997.5,"d":"3,998"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":497.4858,"d":"497"}},0,0,{"v":7175.000000000001,"d":"7,175"},{"v":512.5,"d":"513"},{"v":51.25,"d":"51"},{"v":1640,"d":"1,640"},null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":210000,"d":"210,000"},{"v":0.2100676373333333,"d":"21.01%"},{"v":44114.203839999995,"d":"44,114"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":4095,"d":"4,095"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":509.6196,"d":"510"}},0,0,{"v":7350.000000000001,"d":"7,350"},525,{"v":52.5,"d":"53"},{"v":1680,"d":"1,680"},null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":215000,"d":"215,000"},{"v":0.20675622158139534,"d":"20.68%"},{"v":44452.58764,"d":"44,453"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":4192.5,"d":"4,193"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":521.7534,"d":"522"}},0,0,{"v":7525.000000000001,"d":"7,525"},{"v":537.5,"d":"538"},{"v":53.75,"d":"54"},{"v":1720,"d":"1,720"},null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":220000,"d":"220,000"},{"v":0.2035953247272727,"d":"20.36%"},{"v":44790.971439999994,"d":"44,791"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":4290,"d":"4,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":533.8872,"d":"534"}},0,0,{"v":7700.000000000001,"d":"7,700"},550,55,{"v":1760,"d":"1,760"},null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":225000,"d":"225,000"},{"v":0.20057491217777776,"d":"20.06%"},{"v":45129.35524,"d":"45,129"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":4387.5,"d":"4,388"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":546.021,"d":"546"}},0,0,{"v":7875.000000000001,"d":"7,875"},{"v":562.5,"d":"563"},{"v":56.25,"d":"56"},{"v":1800,"d":"1,800"},null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":230000,"d":"230,000"},{"v":0.19768582191304346,"d":"19.77%"},{"v":45467.73903999999,"d":"45,468"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":4485,"d":"4,485"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":558.1547999999999,"d":"558"}},0,0,{"v":8050.000000000001,"d":"8,050"},575,{"v":57.5,"d":"58"},{"v":1840,"d":"1,840"},null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":235000,"d":"235,000"},{"v":0.19491967165957444,"d":"19.49%"},{"v":45806.122839999996,"d":"45,806"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":4582.5,"d":"4,583"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":570.2886000000001,"d":"570"}},0,0,{"v":8225,"d":"8,225"},{"v":587.5,"d":"588"},{"v":58.75,"d":"59"},{"v":1880,"d":"1,880"},null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":240000,"d":"240,000"},{"v":0.19226877766666667,"d":"19.23%"},{"v":46144.50664,"d":"46,145"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":4680,"d":"4,680"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":582.4224,"d":"582"}},0,0,{"v":8400,"d":"8,400"},600,60,{"v":1920,"d":"1,920"},null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":245000,"d":"245,000"},{"v":0.18972608342857142,"d":"18.97%"},{"v":46482.890439999996,"d":"46,483"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":4777.5,"d":"4,778"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":594.5562,"d":"595"}},0,0,{"v":8575,"d":"8,575"},{"v":612.5,"d":"613"},{"v":61.25,"d":"61"},{"v":1960,"d":"1,960"},null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":250000,"d":"250,000"},{"v":0.18728509696,"d":"18.73%"},{"v":46821.27424,"d":"46,821"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":4875,"d":"4,875"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":606.69,"d":"607"}},0,0,{"v":8750,"d":"8,750"},625,{"v":62.5,"d":"63"},{"v":2000,"d":"2,000"},null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":255000,"d":"255,000"},{"v":0.18493983545098036,"d":"18.49%"},{"v":47159.658039999995,"d":"47,160"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":4972.5,"d":"4,973"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":618.8238000000001,"d":"619"}},0,0,{"v":8925,"d":"8,925"},{"v":637.5,"d":"638"},{"v":63.75,"d":"64"},{"v":2040,"d":"2,040"},null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":260000,"d":"260,000"},{"v":0.1826847763076923,"d":"18.27%"},{"v":47498.04184,"d":"47,498"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":5070,"d":"5,070"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":630.9576000000001,"d":"631"}},0,0,{"v":9100,"d":"9,100"},650,65,{"v":2080,"d":"2,080"},null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":265000,"d":"265,000"},{"v":0.18051481373584904,"d":"18.05%"},{"v":47836.425639999994,"d":"47,836"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":5167.5,"d":"5,168"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":643.0914,"d":"643"}},0,0,{"v":9275,"d":"9,275"},{"v":662.5,"d":"663"},{"v":66.25,"d":"66"},{"v":2120,"d":"2,120"},null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":270000,"d":"270,000"},{"v":0.17842522014814813,"d":"17.84%"},{"v":48174.80944,"d":"48,175"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":5265,"d":"5,265"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":655.2252000000001,"d":"655"}},0,0,{"v":9450,"d":"9,450"},675,{"v":67.5,"d":"68"},{"v":2160,"d":"2,160"},null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":275000,"d":"275,000"},{"v":0.17641161178181816,"d":"17.64%"},{"v":48513.19323999999,"d":"48,513"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":5362.5,"d":"5,363"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":667.359,"d":"667"}},0,0,{"v":9625.000000000002,"d":"9,625"},{"v":687.5,"d":"688"},{"v":68.75,"d":"69"},{"v":2200,"d":"2,200"},null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":280000,"d":"280,000"},{"v":0.17446991799999997,"d":"17.45%"},{"v":48851.57704,"d":"48,852"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":5460,"d":"5,460"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"v":20566.35,"d":"20,566"},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2705.994,"d":"2,706"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1731.4776000000002,"d":"1,731"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":679.4928,"d":"679"}},0,0,{"v":9800.000000000002,"d":"9,800"},700,70,{"v":2240,"d":"2,240"},null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]

{"sheet":"RAA 20 & 45","index":34,"n_rows":170,"n_cols":20,"rows_kept":170}
["Research Associate Academic (RAA)"]
["Funds 20 & 45"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0.68,"d":"68%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.31999999999999995,"d":"32%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.55,"d":"155%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.04,"d":"4.00%"},{"v":0.0025,"d":"0.25%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.01,"d":"1.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0.035,"d":"3.50%"},{"v":0.0025,"d":"0.25%"},{"v":0.00025,"d":"0.025%"},{"v":0.008,"d":"0.80%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.31118154000000003,"d":"31.12%"}},{"$f":"SUM(D17:Q17)","v":{"v":6223.630800000001,"d":"6,224"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":800},50,30,200,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2170.0000000000005,"d":"2,170"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":28104,"d":"28,104"},{"v":0.2652912904867635,"d":"26.53%"},{"v":7455.74642784,"d":"7,456"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1217.8980000000001,"d":"1,218"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":646.7067648,"d":"647"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":548.028,"d":"548"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":101.17439999999999,"d":"101"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":68.20166304,"d":"68"}},0,0,{"v":1124.16,"d":"1,124"},{"v":70.26,"d":"70"},{"v":42.156,"d":"42"},{"v":281.04,"d":"281"},null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3049.2840000000006,"d":"3,049"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":983.6400000000001,"d":"984"}}]
[{"v":30000,"d":"30,000"},{"v":0.25813368000000003,"d":"25.81%"},{"v":7744.010400000001,"d":"7,744"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1200,"d":"1,200"},75,45,300,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3255,"d":"3,255"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.24297714857142855,"d":"24.30%"},{"v":8504.2002,"d":"8,504"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1400,"d":"1,400"},{"v":87.5,"d":"88"},{"v":52.5,"d":"53"},350,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3797.500000000001,"d":"3,798"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.23160974999999998,"d":"23.16%"},{"v":9264.39,"d":"9,264"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1600,"d":"1,600"},100,60,400,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4340.000000000001,"d":"4,340"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.22276843999999998,"d":"22.28%"},{"v":10024.5798,"d":"10,025"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1800,"d":"1,800"},{"v":112.5,"d":"113"},{"v":67.5,"d":"68"},450,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4882.500000000001,"d":"4,883"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.21569539199999999,"d":"21.57%"},{"v":10784.7696,"d":"10,785"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":2000,"d":"2,000"},125,75,500,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5425.000000000001,"d":"5,425"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.2080611338181818,"d":"20.81%"},{"v":11443.36236,"d":"11,443"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":2200,"d":"2,200"},{"v":137.5,"d":"138"},{"v":82.5,"d":"83"},550,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5972.150000000001,"d":"5,972"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1928.5000000000002,"d":"1,929"}}]
[{"v":60000,"d":"60,000"},{"v":0.197349936,"d":"19.73%"},{"v":11840.99616,"d":"11,841"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2400,"d":"2,400"},150,90,600,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6747.150000000001,"d":"6,747"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2278.5000000000005,"d":"2,279"}}]
[{"v":65000,"d":"65,000"},{"v":0.18828661476923078,"d":"18.83%"},{"v":12238.62996,"d":"12,239"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2600,"d":"2,600"},{"v":162.5,"d":"163"},{"v":97.5,"d":"98"},650,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7522.150000000001,"d":"7,522"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2628.5000000000005,"d":"2,629"}}]
[{"v":70000,"d":"70,000"},{"v":0.18051805371428573,"d":"18.05%"},{"v":12636.26376,"d":"12,636"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2800,"d":"2,800"},175,105,700,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8297.15,"d":"8,297"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2978.5,"d":"2,979"}}]
[{"v":75000,"d":"75,000"},{"v":0.1737853008,"d":"17.38%"},{"v":13033.89756,"d":"13,034"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":3000,"d":"3,000"},{"v":187.5,"d":"188"},{"v":112.5,"d":"113"},750,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9072.15,"d":"9,072"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3328.5000000000005,"d":"3,329"}}]
[{"v":80000,"d":"80,000"},{"v":0.167894142,"d":"16.79%"},{"v":13431.531359999999,"d":"13,432"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":3200,"d":"3,200"},200,120,800,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9847.15,"d":"9,847"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3678.5000000000005,"d":"3,679"}}]
[{"v":85000,"d":"85,000"},{"v":0.16269606070588236,"d":"16.27%"},{"v":13829.16516,"d":"13,829"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":3400,"d":"3,400"},{"v":212.5,"d":"213"},{"v":127.5,"d":"128"},850,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10622.15,"d":"10,622"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4028.5,"d":"4,029"}}]
[{"v":90000,"d":"90,000"},{"v":0.15799554400000002,"d":"15.80%"},{"v":14219.598960000001,"d":"14,220"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3600,"d":"3,600"},225,135,900,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11397.15,"d":"11,397"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4378.500000000001,"d":"4,379"}}]
[{"v":95000,"d":"95,000"},{"v":0.15367613431578947,"d":"15.37%"},{"v":14599.23276,"d":"14,599"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3800,"d":"3,800"},{"v":237.5,"d":"238"},{"v":142.5,"d":"143"},950,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12172.15,"d":"12,172"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4728.500000000001,"d":"4,729"}}]
[{"v":100000,"d":"100,000"},{"v":0.1497886656,"d":"14.98%"},{"v":14978.86656,"d":"14,979"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4000,"d":"4,000"},250,150,{"v":1000,"d":"1,000"},null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12947.15,"d":"12,947"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.146155872,"d":"14.62%"},{"v":15346.36656,"d":"15,346"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4200,"d":"4,200"},{"v":262.5,"d":"263"},{"v":157.5,"d":"158"},{"v":1050,"d":"1,050"},null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13722.15,"d":"13,722"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.14285333236363634,"d":"14.29%"},{"v":15713.866559999999,"d":"15,714"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4400,"d":"4,400"},275,165,{"v":1100,"d":"1,100"},null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14497.15,"d":"14,497"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5785.500000000001,"d":"5,786"}}]
[{"v":115000,"d":"115,000"},{"v":0.1398379700869565,"d":"13.98%"},{"v":16081.366559999999,"d":"16,081"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4600,"d":"4,600"},{"v":287.5,"d":"288"},{"v":172.5,"d":"173"},{"v":1150,"d":"1,150"},null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15272.15,"d":"15,272"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6310.5,"d":"6,311"}}]
[{"v":120000,"d":"120,000"},{"v":0.13707388799999998,"d":"13.71%"},{"v":16448.86656,"d":"16,449"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":{"v":4800,"d":"4,800"}},300,180,{"v":1200,"d":"1,200"},null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16047.15,"d":"16,047"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6835.5,"d":"6,836"}}]
[{"v":125000,"d":"125,000"},{"v":0.13453093247999998,"d":"13.45%"},{"v":16816.36656,"d":"16,816"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5000,"d":"5,000"},{"v":312.5,"d":"313"},{"v":187.5,"d":"188"},{"v":1250,"d":"1,250"},null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16822.15,"d":"16,822"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7360.5,"d":"7,361"}}]
[{"v":130000,"d":"130,000"},{"v":0.1321835889230769,"d":"13.22%"},{"v":17183.86656,"d":"17,184"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5200,"d":"5,200"},325,195,{"v":1300,"d":"1,300"},null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17597.15,"d":"17,597"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7885.5,"d":"7,886"}}]
[{"v":135000,"d":"135,000"},{"v":0.13001012266666664,"d":"13.00%"},{"v":17551.36656,"d":"17,551"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5400,"d":"5,400"},{"v":337.5,"d":"338"},{"v":202.5,"d":"203"},{"v":1350,"d":"1,350"},null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18372.15,"d":"18,372"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8410.5,"d":"8,411"}}]
[{"v":140000,"d":"140,000"},{"v":0.127991904,"d":"12.80%"},{"v":17918.86656,"d":"17,919"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600,"d":"5,600"},350,210,{"v":1400,"d":"1,400"},null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19147.15,"d":"19,147"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8935.5,"d":"8,936"}}]
[{"v":145000,"d":"145,000"},{"v":0.1261128728275862,"d":"12.61%"},{"v":18286.36656,"d":"18,286"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5800,"d":"5,800"},{"v":362.5,"d":"363"},{"v":217.5,"d":"218"},{"v":1450,"d":"1,450"},null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19922.15,"d":"19,922"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9460.5,"d":"9,461"}}]
[{"v":150000,"d":"150,000"},{"v":0.12435911039999999,"d":"12.44%"},{"v":18653.86656,"d":"18,654"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6000,"d":"6,000"},375,225,{"v":1500,"d":"1,500"},null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20697.15,"d":"20,697"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9985.5,"d":"9,986"}}]
[{"v":155000,"d":"155,000"},{"v":0.12271849393548385,"d":"12.27%"},{"v":19021.36656,"d":"19,021"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6200,"d":"6,200"},{"v":387.5,"d":"388"},{"v":232.5,"d":"233"},{"v":1550,"d":"1,550"},null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21472.15,"d":"21,472"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":10510.5,"d":"10,511"}}]
[{"v":160000,"d":"160,000"},{"v":0.12118041599999999,"d":"12.12%"},{"v":19388.86656,"d":"19,389"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6400,"d":"6,400"},400,240,{"v":1600,"d":"1,600"},null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22247.15,"d":"22,247"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11035.5,"d":"11,036"}}]
[{"v":165000,"d":"165,000"},{"v":0.1197355549090909,"d":"11.97%"},{"v":19756.36656,"d":"19,756"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6600,"d":"6,600"},{"v":412.5,"d":"413"},{"v":247.5,"d":"248"},{"v":1650,"d":"1,650"},null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":170000,"d":"170,000"},{"v":0.11837568564705882,"d":"11.84%"},{"v":20123.86656,"d":"20,124"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6800,"d":"6,800"},425,255,{"v":1700,"d":"1,700"},null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":175000,"d":"175,000"},{"v":0.1170935232,"d":"11.71%"},{"v":20491.36656,"d":"20,491"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000,"d":"7,000"},{"v":437.5,"d":"438"},{"v":262.5,"d":"263"},{"v":1750,"d":"1,750"},null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":180000,"d":"180,000"},{"v":0.11588259199999999,"d":"11.59%"},{"v":20858.86656,"d":"20,859"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7200,"d":"7,200"},450,270,{"v":1800,"d":"1,800"},null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":185000,"d":"185,000"},{"v":0.11473711654054053,"d":"11.47%"},{"v":21226.36656,"d":"21,226"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7400,"d":"7,400"},{"v":462.5,"d":"463"},{"v":277.5,"d":"278"},{"v":1850,"d":"1,850"},null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":190000,"d":"190,000"},{"v":0.11365192926315788,"d":"11.37%"},{"v":21593.86656,"d":"21,594"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7600,"d":"7,600"},475,285,{"v":1900,"d":"1,900"},null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":195000,"d":"195,000"},{"v":0.1126223926153846,"d":"11.26%"},{"v":21961.36656,"d":"21,961"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7800,"d":"7,800"},{"v":487.5,"d":"488"},{"v":292.5,"d":"293"},{"v":1950,"d":"1,950"},null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":200000,"d":"200,000"},{"v":0.1116443328,"d":"11.16%"},{"v":22328.86656,"d":"22,329"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":8000,"d":"8,000"},500,300,{"v":2000,"d":"2,000"},null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22397.5,"d":"22,398"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.30878082000000007,"d":"30.88%"}},{"$f":"SUM(D56:Q56)","v":{"v":6175.616400000001,"d":"6,176"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.27578224800000006,"d":"27.58%"},{"v":6894.556200000001,"d":"6,895"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.25378320000000004,"d":"25.38%"},{"v":7613.496000000002,"d":"7,613"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.23806959428571425,"d":"23.81%"},{"v":8332.4358,"d":"8,332"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.22628439000000003,"d":"22.63%"},{"v":9051.375600000001,"d":"9,051"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.21711812000000003,"d":"21.71%"},{"v":9770.315400000001,"d":"9,770"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.209785104,"d":"20.98%"},{"v":10489.2552,"d":"10,489"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.20257204581818183,"d":"20.26%"},{"v":11141.462520000001,"d":"11,141"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.19262077200000002,"d":"19.26%"},{"v":11557.246320000002,"d":"11,557"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2233,"d":"2,233"}}]
[{"v":65000,"d":"65,000"},{"v":0.18328661723076925,"d":"18.33%"},{"v":11913.630120000002,"d":"11,914"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2583.0000000000005,"d":"2,583"}}]
[{"v":70000,"d":"70,000"},{"v":0.17528591314285716,"d":"17.53%"},{"v":12270.013920000001,"d":"12,270"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2933.0000000000005,"d":"2,933"}}]
[{"v":75000,"d":"75,000"},{"v":0.1683519696,"d":"16.84%"},{"v":12626.39772,"d":"12,626"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3283.0000000000005,"d":"3,283"}}]
[{"v":80000,"d":"80,000"},{"v":0.162284769,"d":"16.23%"},{"v":12982.78152,"d":"12,983"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3633.0000000000005,"d":"3,633"}}]
[{"v":85000,"d":"85,000"},{"v":0.15693135670588237,"d":"15.69%"},{"v":13339.165320000002,"d":"13,339"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3983.0000000000005,"d":"3,983"}}]
[{"v":90000,"d":"90,000"},{"v":0.152172768,"d":"15.22%"},{"v":13695.549120000001,"d":"13,696"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4333,"d":"4,333"}}]
[{"v":95000,"d":"95,000"},{"v":0.14775971494736842,"d":"14.78%"},{"v":14037.17292,"d":"14,037"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4683.000000000001,"d":"4,683"}}]
[{"v":100000,"d":"100,000"},{"v":0.14375556720000002,"d":"14.38%"},{"v":14375.55672,"d":"14,376"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.14001720685714286,"d":"14.00%"},{"v":14701.80672,"d":"14,702"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.13661869745454547,"d":"13.66%"},{"v":15028.05672,"d":"15,028"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.13351571060869566,"d":"13.35%"},{"v":15354.30672,"d":"15,354"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6174,"d":"6,174"}}]
[{"v":120000,"d":"120,000"},{"v":0.13067130600000001,"d":"13.07%"},{"v":15680.55672,"d":"15,681"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6699,"d":"6,699"}}]
[{"v":125000,"d":"125,000"},{"v":0.12805445376,"d":"12.81%"},{"v":16006.80672,"d":"16,007"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7224,"d":"7,224"}}]
[{"v":130000,"d":"130,000"},{"v":0.12563889784615384,"d":"12.56%"},{"v":16333.05672,"d":"16,333"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7749,"d":"7,749"}}]
[{"v":135000,"d":"135,000"},{"v":0.12340227200000001,"d":"12.34%"},{"v":16659.30672,"d":"16,659"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8274,"d":"8,274"}}]
[{"v":140000,"d":"140,000"},{"v":0.12132540514285714,"d":"12.13%"},{"v":16985.55672,"d":"16,986"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8799,"d":"8,799"}}]
[{"v":145000,"d":"145,000"},{"v":0.11939177048275862,"d":"11.94%"},{"v":17311.80672,"d":"17,312"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9324,"d":"9,324"}}]
[{"v":150000,"d":"150,000"},{"v":0.1175870448,"d":"11.76%"},{"v":17638.05672,"d":"17,638"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9849,"d":"9,849"}}]
[{"v":155000,"d":"155,000"},{"v":0.11589875303225806,"d":"11.59%"},{"v":17964.30672,"d":"17,964"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10374,"d":"10,374"}}]
[{"v":160000,"d":"160,000"},{"v":0.1143159795,"d":"11.43%"},{"v":18290.55672,"d":"18,291"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10899,"d":"10,899"}}]
[{"v":165000,"d":"165,000"},{"v":0.11282913163636364,"d":"11.28%"},{"v":18616.80672,"d":"18,617"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":170000,"d":"170,000"},{"v":0.1114297454117647,"d":"11.14%"},{"v":18943.05672,"d":"18,943"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":175000,"d":"175,000"},{"v":0.11011032411428572,"d":"11.01%"},{"v":19269.30672,"d":"19,269"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":180000,"d":"180,000"},{"v":0.108864204,"d":"10.89%"},{"v":19595.55672,"d":"19,596"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":185000,"d":"185,000"},{"v":0.10768544172972973,"d":"10.77%"},{"v":19921.80672,"d":"19,922"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":190000,"d":"190,000"},{"v":0.10656871957894737,"d":"10.66%"},{"v":20248.05672,"d":"20,248"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":195000,"d":"195,000"},{"v":0.10550926523076923,"d":"10.55%"},{"v":20574.30672,"d":"20,574"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":200000,"d":"200,000"},{"v":0.1045027836,"d":"10.45%"},{"v":20900.55672,"d":"20,901"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.31573818000000003,"d":"31.57%"}},{"$f":"SUM(D95:Q95)","v":{"v":6314.763600000001,"d":"6,315"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.281348136,"d":"28.13%"},{"v":7033.7034,"d":"7,034"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.25842144000000006,"d":"25.84%"},{"v":7752.643200000001,"d":"7,753"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.2420452285714286,"d":"24.20%"},{"v":8471.583,"d":"8,472"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.22976307,"d":"22.98%"},{"v":9190.5228,"d":"9,191"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.22021028,"d":"22.02%"},{"v":9909.4626,"d":"9,909"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.21256804799999998,"d":"21.26%"},{"v":10628.402399999999,"d":"10,628"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.20564589600000002,"d":"20.56%"},{"v":11310.524280000001,"d":"11,311"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.19651096800000004,"d":"19.65%"},{"v":11790.658080000003,"d":"11,791"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2187.5000000000005,"d":"2,188"}}]
[{"v":65000,"d":"65,000"},{"v":0.18687756738461542,"d":"18.69%"},{"v":12147.041880000002,"d":"12,147"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2537.5,"d":"2,538"}}]
[{"v":70000,"d":"70,000"},{"v":0.1786203668571429,"d":"17.86%"},{"v":12503.425680000002,"d":"12,503"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5000000000005,"d":"2,888"}}]
[{"v":75000,"d":"75,000"},{"v":0.17146412640000003,"d":"17.15%"},{"v":12859.809480000002,"d":"12,860"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3237.5000000000005,"d":"3,238"}}]
[{"v":80000,"d":"80,000"},{"v":0.16520241600000002,"d":"16.52%"},{"v":13216.193280000001,"d":"13,216"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3587.5000000000005,"d":"3,588"}}]
[{"v":85000,"d":"85,000"},{"v":0.15967737741176474,"d":"15.97%"},{"v":13572.577080000003,"d":"13,573"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3937.5000000000005,"d":"3,938"}}]
[{"v":90000,"d":"90,000"},{"v":0.15476623200000003,"d":"15.48%"},{"v":13928.960880000002,"d":"13,929"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4287.5,"d":"4,288"}}]
[{"v":95000,"d":"95,000"},{"v":0.1503303650526316,"d":"15.03%"},{"v":14281.384680000001,"d":"14,281"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.500000000001,"d":"4,638"}}]
[{"v":100000,"d":"100,000"},{"v":0.1461976848,"d":"14.62%"},{"v":14619.76848,"d":"14,620"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.14234303314285715,"d":"14.23%"},{"v":14946.01848,"d":"14,946"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.13883880436363638,"d":"13.88%"},{"v":15272.26848,"d":"15,272"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.1356392911304348,"d":"13.56%"},{"v":15598.51848,"d":"15,599"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.132706404,"d":"13.27%"},{"v":15924.76848,"d":"15,925"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6562.5,"d":"6,563"}}]
[{"v":125000,"d":"125,000"},{"v":0.13000814784,"d":"13.00%"},{"v":16251.01848,"d":"16,251"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":130000,"d":"130,000"},{"v":0.12751744984615385,"d":"12.75%"},{"v":16577.26848,"d":"16,577"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7612.5,"d":"7,613"}}]
[{"v":135000,"d":"135,000"},{"v":0.125211248,"d":"12.52%"},{"v":16903.51848,"d":"16,904"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":140000,"d":"140,000"},{"v":0.12306977485714288,"d":"12.31%"},{"v":17229.768480000002,"d":"17,230"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8662.5,"d":"8,663"}}]
[{"v":145000,"d":"145,000"},{"v":0.1210759895172414,"d":"12.11%"},{"v":17556.018480000002,"d":"17,556"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.5,"d":"9,188"}}]
[{"v":150000,"d":"150,000"},{"v":0.11921512320000002,"d":"11.92%"},{"v":17882.268480000002,"d":"17,882"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9712.5,"d":"9,713"}}]
[{"v":155000,"d":"155,000"},{"v":0.11747431277419357,"d":"11.75%"},{"v":18208.518480000002,"d":"18,209"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10237.5,"d":"10,238"}}]
[{"v":160000,"d":"160,000"},{"v":0.11584230300000002,"d":"11.58%"},{"v":18534.768480000002,"d":"18,535"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10762.5,"d":"10,763"}}]
[{"v":165000,"d":"165,000"},{"v":0.11430920290909093,"d":"11.43%"},{"v":18861.018480000002,"d":"18,861"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11287.5,"d":"11,288"}}]
[{"v":170000,"d":"170,000"},{"v":0.1128662851764706,"d":"11.29%"},{"v":19187.268480000002,"d":"19,187"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":175000,"d":"175,000"},{"v":0.1115058198857143,"d":"11.15%"},{"v":19513.518480000002,"d":"19,514"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":180000,"d":"180,000"},{"v":0.11022093600000002,"d":"11.02%"},{"v":19839.768480000002,"d":"19,840"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":185000,"d":"185,000"},{"v":0.10900550529729731,"d":"10.90%"},{"v":20166.018480000002,"d":"20,166"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":190000,"d":"190,000"},{"v":0.10785404463157897,"d":"10.79%"},{"v":20492.268480000002,"d":"20,492"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":195000,"d":"195,000"},{"v":0.10676163323076925,"d":"10.68%"},{"v":20818.518480000002,"d":"20,819"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":200000,"d":"200,000"},{"v":0.10572384240000002,"d":"10.57%"},{"v":21144.768480000002,"d":"21,145"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.33299754000000004,"d":"33.30%"}},{"$f":"SUM(D134:Q134)","v":{"v":6659.9508000000005,"d":"6,660"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":{"v":700.0000000000001,"d":"700"}},50,5,160,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.297155624,"d":"29.72%"},{"v":7428.8906,"d":"7,429"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,{"v":875.0000000000001,"d":"875"},{"v":62.5,"d":"63"},{"v":6.25,"d":"6"},200,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.27326101333333336,"d":"27.33%"},{"v":8197.8304,"d":"8,198"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,{"v":1050,"d":"1,050"},75,{"v":7.5,"d":"8"},240,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.2561934342857143,"d":"25.62%"},{"v":8966.7702,"d":"8,967"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,{"v":1225.0000000000002,"d":"1,225"},{"v":87.5,"d":"88"},{"v":8.75,"d":"9"},280,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.24339275000000002,"d":"24.34%"},{"v":9735.710000000001,"d":"9,736"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,{"v":1400.0000000000002,"d":"1,400"},100,10,320,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.2334366622222222,"d":"23.34%"},{"v":10504.6498,"d":"10,505"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,{"v":1575.0000000000002,"d":"1,575"},{"v":112.5,"d":"113"},{"v":11.25,"d":"11"},360,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.22547179199999998,"d":"22.55%"},{"v":11273.5896,"d":"11,274"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,{"v":1750.0000000000002,"d":"1,750"},125,{"v":12.5,"d":"13"},400,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.21882956436363635,"d":"21.88%"},{"v":12035.62604,"d":"12,036"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,{"v":1925.0000000000002,"d":"1,925"},{"v":137.5,"d":"138"},{"v":13.75,"d":"14"},440,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.2103018306666667,"d":"21.03%"},{"v":12618.109840000001,"d":"12,618"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,{"v":2100,"d":"2,100"},150,15,480,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2142,"d":"2,142"}}]
[{"v":65000,"d":"65,000"},{"v":0.19960759446153847,"d":"19.96%"},{"v":12974.49364,"d":"12,974"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,{"v":2275,"d":"2,275"},{"v":162.5,"d":"163"},{"v":16.25,"d":"16"},520,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2492,"d":"2,492"}}]
[{"v":70000,"d":"70,000"},{"v":0.19044110628571428,"d":"19.04%"},{"v":13330.87744,"d":"13,331"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,{"v":2450.0000000000005,"d":"2,450"},175,{"v":17.5,"d":"18"},560,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2842,"d":"2,842"}}]
[{"v":75000,"d":"75,000"},{"v":0.18249681653333333,"d":"18.25%"},{"v":13687.26124,"d":"13,687"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,{"v":2625.0000000000005,"d":"2,625"},{"v":187.5,"d":"188"},{"v":18.75,"d":"19"},600,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3192,"d":"3,192"}}]
[{"v":80000,"d":"80,000"},{"v":0.175545563,"d":"17.55%"},{"v":14043.64504,"d":"14,044"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,{"v":2800.0000000000005,"d":"2,800"},200,20,640,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3542,"d":"3,542"}}]
[{"v":85000,"d":"85,000"},{"v":0.169412104,"d":"16.94%"},{"v":14400.02884,"d":"14,400"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,{"v":2975.0000000000005,"d":"2,975"},{"v":212.5,"d":"213"},{"v":21.25,"d":"21"},680,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3892,"d":"3,892"}}]
[{"v":90000,"d":"90,000"},{"v":0.16396014044444446,"d":"16.40%"},{"v":14756.41264,"d":"14,756"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,{"v":3150.0000000000005,"d":"3,150"},225,{"v":22.5,"d":"23"},720,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4242,"d":"4,242"}}]
[{"v":95000,"d":"95,000"},{"v":0.15908206778947367,"d":"15.91%"},{"v":15112.79644,"d":"15,113"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,{"v":3325.0000000000005,"d":"3,325"},{"v":237.5,"d":"238"},{"v":23.75,"d":"24"},760,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4592,"d":"4,592"}}]
[{"v":100000,"d":"100,000"},{"v":0.1545838024,"d":"15.46%"},{"v":15458.380239999999,"d":"15,458"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3500.0000000000005,"d":"3,500"},250,25,800,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.1503298118095238,"d":"15.03%"},{"v":15784.630239999999,"d":"15,785"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3675.0000000000005,"d":"3,675"},{"v":262.5,"d":"263"},{"v":26.25,"d":"26"},840,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.14646254763636363,"d":"14.65%"},{"v":16110.880239999999,"d":"16,111"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":3850.0000000000005,"d":"3,850"},275,{"v":27.5,"d":"28"},880,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.1429315673043478,"d":"14.29%"},{"v":16437.13024,"d":"16,437"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4025.0000000000005,"d":"4,025"},{"v":287.5,"d":"288"},{"v":28.75,"d":"29"},920,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.13969483533333332,"d":"13.97%"},{"v":16763.38024,"d":"16,763"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":{"v":4200,"d":"4,200"}},300,30,960,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6426,"d":"6,426"}}]
[{"v":125000,"d":"125,000"},{"v":0.13671704191999998,"d":"13.67%"},{"v":17089.63024,"d":"17,090"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4375,"d":"4,375"},{"v":312.5,"d":"313"},{"v":31.25,"d":"31"},{"v":1000,"d":"1,000"},null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6951,"d":"6,951"}}]
[{"v":130000,"d":"130,000"},{"v":0.13396830953846153,"d":"13.40%"},{"v":17415.88024,"d":"17,416"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4550,"d":"4,550"},325,{"v":32.5,"d":"33"},{"v":1040,"d":"1,040"},null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7476,"d":"7,476"}}]
[{"v":135000,"d":"135,000"},{"v":0.13142318696296296,"d":"13.14%"},{"v":17742.13024,"d":"17,742"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4725,"d":"4,725"},{"v":337.5,"d":"338"},{"v":33.75,"d":"34"},{"v":1080,"d":"1,080"},null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8001,"d":"8,001"}}]
[{"v":140000,"d":"140,000"},{"v":0.12905985885714286,"d":"12.91%"},{"v":18068.38024,"d":"18,068"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":4900.000000000001,"d":"4,900"},350,35,{"v":1120,"d":"1,120"},null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8526,"d":"8,526"}}]
[{"v":145000,"d":"145,000"},{"v":0.12685951889655173,"d":"12.69%"},{"v":18394.63024,"d":"18,395"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5075.000000000001,"d":"5,075"},{"v":362.5,"d":"363"},{"v":36.25,"d":"36"},{"v":1160,"d":"1,160"},null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9051,"d":"9,051"}}]
[{"v":150000,"d":"150,000"},{"v":0.12480586826666666,"d":"12.48%"},{"v":18720.88024,"d":"18,721"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5250.000000000001,"d":"5,250"},375,{"v":37.5,"d":"38"},{"v":1200,"d":"1,200"},null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9576,"d":"9,576"}}]
[{"v":155000,"d":"155,000"},{"v":0.12288471122580644,"d":"12.29%"},{"v":19047.13024,"d":"19,047"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5425.000000000001,"d":"5,425"},{"v":387.5,"d":"388"},{"v":38.75,"d":"39"},{"v":1240,"d":"1,240"},null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10101,"d":"10,101"}}]
[{"v":160000,"d":"160,000"},{"v":0.12108362649999999,"d":"12.11%"},{"v":19373.38024,"d":"19,373"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5600.000000000001,"d":"5,600"},400,40,{"v":1280,"d":"1,280"},null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10626,"d":"10,626"}}]
[{"v":165000,"d":"165,000"},{"v":0.11939169842424241,"d":"11.94%"},{"v":19699.63024,"d":"19,700"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5775.000000000001,"d":"5,775"},{"v":412.5,"d":"413"},{"v":41.25,"d":"41"},{"v":1320,"d":"1,320"},null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11151,"d":"11,151"}}]
[{"v":170000,"d":"170,000"},{"v":0.11779929552941178,"d":"11.78%"},{"v":20025.880240000002,"d":"20,026"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":5950.000000000001,"d":"5,950"},425,{"v":42.5,"d":"43"},{"v":1360,"d":"1,360"},null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11676,"d":"11,676"}}]
[{"v":175000,"d":"175,000"},{"v":0.1162978870857143,"d":"11.63%"},{"v":20352.130240000002,"d":"20,352"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6125.000000000001,"d":"6,125"},{"v":437.5,"d":"438"},{"v":43.75,"d":"44"},{"v":1400,"d":"1,400"},null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":180000,"d":"180,000"},{"v":0.11487989022222224,"d":"11.49%"},{"v":20678.380240000002,"d":"20,678"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6300.000000000001,"d":"6,300"},450,45,{"v":1440,"d":"1,440"},null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":185000,"d":"185,000"},{"v":0.11353854183783785,"d":"11.35%"},{"v":21004.630240000002,"d":"21,005"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6475.000000000001,"d":"6,475"},{"v":462.5,"d":"463"},{"v":46.25,"d":"46"},{"v":1480,"d":"1,480"},null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":190000,"d":"190,000"},{"v":0.11226779073684212,"d":"11.23%"},{"v":21330.880240000002,"d":"21,331"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6650.000000000001,"d":"6,650"},475,{"v":47.5,"d":"48"},{"v":1520,"d":"1,520"},null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":195000,"d":"195,000"},{"v":0.11106220635897437,"d":"11.11%"},{"v":21657.130240000002,"d":"21,657"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":6825.000000000001,"d":"6,825"},{"v":487.5,"d":"488"},{"v":48.75,"d":"49"},{"v":1560,"d":"1,560"},null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":200000,"d":"200,000"},{"v":0.10991690120000001,"d":"10.99%"},{"v":21983.380240000002,"d":"21,983"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"v":7000.000000000001,"d":"7,000"},500,50,{"v":1600,"d":"1,600"},null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]

{"sheet":"RAA 30","index":35,"n_rows":170,"n_cols":20,"rows_kept":170}
["Research Associate Academic (RAA)"]
["Fund 30"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},1.224]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"$f":"+'RAA 20 & 45'!H4","v":{"v":0.68,"d":"68%"}}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":0.31999999999999995,"d":"32%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},1.75]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate","RRSP contribution to YMPE","RRSP contribution to 2x YMPE","RRSP contribution over 2x YMPE",null,null,"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0.07,"d":"7.00%"},{"v":0.1,"d":"10.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":1.75,"d":"175%"},{"v":0.035,"d":"3.50%"},{"v":0.07,"d":"7.00%"},{"v":0.105,"d":"10.50%"},null,null,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"},null,"Participation:"]
["Back to Index",{"$nulls":17},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension/\nRRSP","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance",null,"Pension","RRSP"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.25868154000000004,"d":"25.87%"}},{"$f":"SUM(D17:Q17)","v":{"v":5173.630800000001,"d":"5,174"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"+S17*$S$14+T17*$T$14","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0,null,{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$H$10,IF(A17<2*'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A17<$F$10,(A17-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.226852824,"d":"22.69%"},{"v":5671.3206,"d":"5,671"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$H$10,IF(A18<2*'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A18<$F$10,(A18-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.20563368000000004,"d":"20.56%"},{"v":6169.010400000001,"d":"6,169"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,45,0,null,{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$H$10,IF(A19<2*'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A19<$F$10,(A19-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.19047714857142858,"d":"19.05%"},{"v":6666.7002,"d":"6,667"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":52.5,"d":"53"},0,null,{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$H$10,IF(A20<2*'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A20<$F$10,(A20-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.17910974999999998,"d":"17.91%"},{"v":7164.389999999999,"d":"7,164"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,60,0,null,{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$H$10,IF(A21<2*'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A21<$F$10,(A21-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.17026844000000002,"d":"17.03%"},{"v":7662.0798,"d":"7,662"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":67.5,"d":"68"},0,null,{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$H$10,IF(A22<2*'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A22<$F$10,(A22-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.163195392,"d":"16.32%"},{"v":8159.7696,"d":"8,160"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,75,0,null,{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$H$10,IF(A23<2*'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A23<$F$10,(A23-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.1555611338181818,"d":"15.56%"},{"v":8555.86236,"d":"8,556"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":82.5,"d":"83"},0,null,{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":6742.750000000001,"d":"6,743"}},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$H$10,IF(A24<2*'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A24<$F$10,(A24-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":1928.5000000000002,"d":"1,929"}}]
[{"v":60000,"d":"60,000"},{"v":0.144849936,"d":"14.48%"},{"v":8690.99616,"d":"8,691"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,90,0,null,{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":7617.75,"d":"7,618"}},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$H$10,IF(A25<2*'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A25<$F$10,(A25-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2278.5000000000005,"d":"2,279"}}]
[{"v":65000,"d":"65,000"},{"v":0.13578661476923076,"d":"13.58%"},{"v":8826.12996,"d":"8,826"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":97.5,"d":"98"},0,null,{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":8492.75,"d":"8,493"}},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$H$10,IF(A26<2*'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A26<$F$10,(A26-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2628.5000000000005,"d":"2,629"}}]
[{"v":70000,"d":"70,000"},{"v":0.1280180537142857,"d":"12.80%"},{"v":8961.26376,"d":"8,961"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,105,0,null,{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":9367.75,"d":"9,368"}},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$H$10,IF(A27<2*'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A27<$F$10,(A27-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":2978.5,"d":"2,979"}}]
[{"v":75000,"d":"75,000"},{"v":0.1212853008,"d":"12.13%"},{"v":9096.39756,"d":"9,096"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":112.5,"d":"113"},0,null,{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":10242.75,"d":"10,243"}},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$H$10,IF(A28<2*'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A28<$F$10,(A28-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3328.5000000000005,"d":"3,329"}}]
[{"v":80000,"d":"80,000"},{"v":0.11539414199999999,"d":"11.54%"},{"v":9231.531359999999,"d":"9,232"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,120,0,null,{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11117.75,"d":"11,118"}},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$H$10,IF(A29<2*'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A29<$F$10,(A29-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":3678.5000000000005,"d":"3,679"}}]
[{"v":85000,"d":"85,000"},{"v":0.11019606070588236,"d":"11.02%"},{"v":9366.66516,"d":"9,367"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":127.5,"d":"128"},0,null,{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":11992.75,"d":"11,993"}},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$H$10,IF(A30<2*'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A30<$F$10,(A30-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4028.5,"d":"4,029"}}]
[{"v":90000,"d":"90,000"},{"v":0.10549554400000001,"d":"10.55%"},{"v":9494.598960000001,"d":"9,495"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,135,0,null,{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":12867.75,"d":"12,868"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$H$10,IF(A31<2*'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A31<$F$10,(A31-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4378.500000000001,"d":"4,379"}}]
[{"v":95000,"d":"95,000"},{"v":0.10117613431578948,"d":"10.12%"},{"v":9611.73276,"d":"9,612"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":142.5,"d":"143"},0,null,{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":13742.75,"d":"13,743"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$H$10,IF(A32<2*'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A32<$F$10,(A32-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":4728.500000000001,"d":"4,729"}}]
[{"v":100000,"d":"100,000"},{"v":0.0972886656,"d":"9.73%"},{"v":9728.86656,"d":"9,729"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,150,0,null,{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":14617.75,"d":"14,618"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$H$10,IF(A33<2*'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A33<$F$10,(A33-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5078.500000000001,"d":"5,079"}}]
[{"v":105000,"d":"105,000"},{"v":0.093655872,"d":"9.37%"},{"v":9833.86656,"d":"9,834"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":157.5,"d":"158"},0,null,{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":15492.75,"d":"15,493"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$H$10,IF(A34<2*'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A34<$F$10,(A34-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5428.500000000001,"d":"5,429"}}]
[{"v":110000,"d":"110,000"},{"v":0.09035333236363635,"d":"9.04%"},{"v":9938.866559999999,"d":"9,939"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,165,0,null,{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":16367.75,"d":"16,368"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$H$10,IF(A35<2*'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A35<$F$10,(A35-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":5785.500000000001,"d":"5,786"}}]
[{"v":115000,"d":"115,000"},{"v":0.08733797008695651,"d":"8.73%"},{"v":10043.866559999999,"d":"10,044"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":172.5,"d":"173"},0,null,{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":17242.75,"d":"17,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$H$10,IF(A36<2*'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A36<$F$10,(A36-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6310.5,"d":"6,311"}}]
[{"v":120000,"d":"120,000"},{"v":0.08457388799999999,"d":"8.46%"},{"v":10148.866559999999,"d":"10,149"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A37*N$10","v":0},0,180,0,null,{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18117.75,"d":"18,118"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$H$10,IF(A37<2*'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A37<$F$10,(A37-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":6835.5,"d":"6,836"}}]
[{"v":125000,"d":"125,000"},{"v":0.08203093247999999,"d":"8.20%"},{"v":10253.866559999999,"d":"10,254"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":187.5,"d":"188"},0,null,{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":18992.75,"d":"18,993"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$H$10,IF(A38<2*'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A38<$F$10,(A38-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7360.5,"d":"7,361"}}]
[{"v":130000,"d":"130,000"},{"v":0.0796835889230769,"d":"7.97%"},{"v":10358.866559999999,"d":"10,359"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,195,0,null,{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":19867.75,"d":"19,868"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$H$10,IF(A39<2*'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A39<$F$10,(A39-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":7885.5,"d":"7,886"}}]
[{"v":135000,"d":"135,000"},{"v":0.07751012266666665,"d":"7.75%"},{"v":10463.866559999999,"d":"10,464"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":202.5,"d":"203"},0,null,{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":20742.75,"d":"20,743"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$H$10,IF(A40<2*'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A40<$F$10,(A40-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8410.5,"d":"8,411"}}]
[{"v":140000,"d":"140,000"},{"v":0.07549190399999998,"d":"7.55%"},{"v":10568.866559999999,"d":"10,569"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,210,0,null,{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":21617.75,"d":"21,618"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$H$10,IF(A41<2*'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A41<$F$10,(A41-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":8935.5,"d":"8,936"}}]
[{"v":145000,"d":"145,000"},{"v":0.0736128728275862,"d":"7.36%"},{"v":10673.866559999999,"d":"10,674"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":217.5,"d":"218"},0,null,{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":22492.75,"d":"22,493"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$H$10,IF(A42<2*'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A42<$F$10,(A42-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9460.5,"d":"9,461"}}]
[{"v":150000,"d":"150,000"},{"v":0.0718591104,"d":"7.19%"},{"v":10778.866559999999,"d":"10,779"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,225,0,null,{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":23367.75,"d":"23,368"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$H$10,IF(A43<2*'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A43<$F$10,(A43-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":9985.5,"d":"9,986"}}]
[{"v":155000,"d":"155,000"},{"v":0.07021849393548386,"d":"7.02%"},{"v":10883.866559999999,"d":"10,884"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":232.5,"d":"233"},0,null,{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":24242.75,"d":"24,243"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$H$10,IF(A44<2*'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A44<$F$10,(A44-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":10510.5,"d":"10,511"}}]
[{"v":160000,"d":"160,000"},{"v":0.068680416,"d":"6.87%"},{"v":10988.866559999999,"d":"10,989"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,240,0,null,{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25117.75,"d":"25,118"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$H$10,IF(A45<2*'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A45<$F$10,(A45-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11035.5,"d":"11,036"}}]
[{"v":165000,"d":"165,000"},{"v":0.0672355549090909,"d":"6.72%"},{"v":11093.866559999999,"d":"11,094"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":247.5,"d":"248"},0,null,{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$H$10,IF(A46<2*'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A46<$F$10,(A46-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":170000,"d":"170,000"},{"v":0.06587568564705881,"d":"6.59%"},{"v":11198.866559999999,"d":"11,199"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,255,0,null,{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$H$10,IF(A47<2*'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A47<$F$10,(A47-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":175000,"d":"175,000"},{"v":0.06459352319999999,"d":"6.46%"},{"v":11303.866559999999,"d":"11,304"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":262.5,"d":"263"},0,null,{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$H$10,IF(A48<2*'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A48<$F$10,(A48-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":180000,"d":"180,000"},{"v":0.06338259199999999,"d":"6.34%"},{"v":11408.866559999999,"d":"11,409"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,270,0,null,{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$H$10,IF(A49<2*'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A49<$F$10,(A49-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":185000,"d":"185,000"},{"v":0.06223711654054053,"d":"6.22%"},{"v":11513.866559999999,"d":"11,514"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":277.5,"d":"278"},0,null,{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$H$10,IF(A50<2*'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A50<$F$10,(A50-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":190000,"d":"190,000"},{"v":0.061151929263157885,"d":"6.12%"},{"v":11618.866559999999,"d":"11,619"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,285,0,null,{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$H$10,IF(A51<2*'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A51<$F$10,(A51-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":195000,"d":"195,000"},{"v":0.06012239261538461,"d":"6.01%"},{"v":11723.866559999999,"d":"11,724"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":292.5,"d":"293"},0,null,{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$H$10,IF(A52<2*'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A52<$F$10,(A52-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[{"v":200000,"d":"200,000"},{"v":0.05914433279999999,"d":"5.91%"},{"v":11828.866559999999,"d":"11,829"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1168.9689600000002,"d":"1,169"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},0,{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":2051.568,"d":"2,052"}},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":{"v":1304.5536000000002,"d":"1,305"}},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,300,0,null,{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":{"v":25287.5,"d":"25,288"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$H$10,IF(A53<2*'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,IF(A53<$F$10,(A53-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10,($F$10-2*'Global Assumptions'!$C$7)*$J$10+(2*'Global Assumptions'!$C$7-'Global Assumptions'!$C$7)*$I$10+'Global Assumptions'!$C$7*$H$10)))","v":{"v":11137.35,"d":"11,137"}}]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.26328082,"d":"26.33%"}},{"$f":"SUM(D56:Q56)","v":{"v":5265.616400000001,"d":"5,266"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"+S56*$S$14+T56*$T$14","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0,null,{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$H$11,IF(A56<2*'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A56<$F$11,(A56-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.23028224800000002,"d":"23.03%"},{"v":5757.056200000001,"d":"5,757"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0,null,{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$H$11,IF(A57<2*'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A57<$F$11,(A57-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.20828320000000006,"d":"20.83%"},{"v":6248.496000000002,"d":"6,248"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$H$11,IF(A58<2*'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A58<$F$11,(A58-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.1925695942857143,"d":"19.26%"},{"v":6739.9358,"d":"6,740"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0,null,{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$H$11,IF(A59<2*'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A59<$F$11,(A59-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.18078439000000002,"d":"18.08%"},{"v":7231.3756,"d":"7,231"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0,null,{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$H$11,IF(A60<2*'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A60<$F$11,(A60-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.17161812000000004,"d":"17.16%"},{"v":7722.815400000001,"d":"7,723"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0,null,{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$H$11,IF(A61<2*'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A61<$F$11,(A61-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.164285104,"d":"16.43%"},{"v":8214.2552,"d":"8,214"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$H$11,IF(A62<2*'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A62<$F$11,(A62-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.15707204581818185,"d":"15.71%"},{"v":8638.962520000001,"d":"8,639"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0,null,{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$H$11,IF(A63<2*'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A63<$F$11,(A63-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.14712077200000004,"d":"14.71%"},{"v":8827.246320000002,"d":"8,827"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0,null,{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":7549.5,"d":"7,550"}},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$H$11,IF(A64<2*'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A64<$F$11,(A64-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2233,"d":"2,233"}}]
[{"v":65000,"d":"65,000"},{"v":0.13778661723076926,"d":"13.78%"},{"v":8956.130120000002,"d":"8,956"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0,null,{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":8424.5,"d":"8,425"}},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$H$11,IF(A65<2*'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A65<$F$11,(A65-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2583.0000000000005,"d":"2,583"}}]
[{"v":70000,"d":"70,000"},{"v":0.12978591314285717,"d":"12.98%"},{"v":9085.013920000001,"d":"9,085"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":9299.5,"d":"9,300"}},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$H$11,IF(A66<2*'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A66<$F$11,(A66-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":2933.0000000000005,"d":"2,933"}}]
[{"v":75000,"d":"75,000"},{"v":0.12285196960000001,"d":"12.29%"},{"v":9213.89772,"d":"9,214"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0,null,{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":10174.5,"d":"10,175"}},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$H$11,IF(A67<2*'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A67<$F$11,(A67-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3283.0000000000005,"d":"3,283"}}]
[{"v":80000,"d":"80,000"},{"v":0.11678476900000001,"d":"11.68%"},{"v":9342.78152,"d":"9,343"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0,null,{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11049.5,"d":"11,050"}},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$H$11,IF(A68<2*'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A68<$F$11,(A68-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3633.0000000000005,"d":"3,633"}}]
[{"v":85000,"d":"85,000"},{"v":0.11143135670588238,"d":"11.14%"},{"v":9471.665320000002,"d":"9,472"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0,null,{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":11924.5,"d":"11,925"}},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$H$11,IF(A69<2*'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A69<$F$11,(A69-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":3983.0000000000005,"d":"3,983"}}]
[{"v":90000,"d":"90,000"},{"v":0.10667276800000002,"d":"10.67%"},{"v":9600.549120000001,"d":"9,601"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":12799.5,"d":"12,800"}},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$H$11,IF(A70<2*'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A70<$F$11,(A70-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4333,"d":"4,333"}}]
[{"v":95000,"d":"95,000"},{"v":0.10225971494736844,"d":"10.23%"},{"v":9714.67292,"d":"9,715"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0,null,{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":13674.5,"d":"13,675"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$H$11,IF(A71<2*'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A71<$F$11,(A71-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":4683.000000000001,"d":"4,683"}}]
[{"v":100000,"d":"100,000"},{"v":0.0982555672,"d":"9.83%"},{"v":9825.55672,"d":"9,826"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0,null,{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":14549.5,"d":"14,550"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$H$11,IF(A72<2*'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A72<$F$11,(A72-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5033.000000000001,"d":"5,033"}}]
[{"v":105000,"d":"105,000"},{"v":0.09451720685714286,"d":"9.45%"},{"v":9924.30672,"d":"9,924"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0,null,{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":15424.5,"d":"15,425"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$H$11,IF(A73<2*'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A73<$F$11,(A73-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5383.000000000001,"d":"5,383"}}]
[{"v":110000,"d":"110,000"},{"v":0.09111869745454546,"d":"9.11%"},{"v":10023.05672,"d":"10,023"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":16299.5,"d":"16,300"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$H$11,IF(A74<2*'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A74<$F$11,(A74-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":5733.000000000001,"d":"5,733"}}]
[{"v":115000,"d":"115,000"},{"v":0.08801571060869566,"d":"8.80%"},{"v":10121.80672,"d":"10,122"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0,null,{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":17174.5,"d":"17,175"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$H$11,IF(A75<2*'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A75<$F$11,(A75-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6174,"d":"6,174"}}]
[{"v":120000,"d":"120,000"},{"v":0.085171306,"d":"8.52%"},{"v":10220.55672,"d":"10,221"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A76*N$11","v":0},0,30,0,null,{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18049.5,"d":"18,050"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$H$11,IF(A76<2*'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A76<$F$11,(A76-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":6699,"d":"6,699"}}]
[{"v":125000,"d":"125,000"},{"v":0.08255445376000001,"d":"8.26%"},{"v":10319.30672,"d":"10,319"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0,null,{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":18924.5,"d":"18,925"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$H$11,IF(A77<2*'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A77<$F$11,(A77-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7224,"d":"7,224"}}]
[{"v":130000,"d":"130,000"},{"v":0.08013889784615386,"d":"8.01%"},{"v":10418.05672,"d":"10,418"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":19799.5,"d":"19,800"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$H$11,IF(A78<2*'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A78<$F$11,(A78-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":7749,"d":"7,749"}}]
[{"v":135000,"d":"135,000"},{"v":0.07790227200000001,"d":"7.79%"},{"v":10516.80672,"d":"10,517"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0,null,{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":20674.5,"d":"20,675"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$H$11,IF(A79<2*'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A79<$F$11,(A79-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8274,"d":"8,274"}}]
[{"v":140000,"d":"140,000"},{"v":0.07582540514285714,"d":"7.58%"},{"v":10615.55672,"d":"10,616"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0,null,{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":21549.5,"d":"21,550"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$H$11,IF(A80<2*'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A80<$F$11,(A80-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":8799,"d":"8,799"}}]
[{"v":145000,"d":"145,000"},{"v":0.07389177048275862,"d":"7.39%"},{"v":10714.30672,"d":"10,714"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0,null,{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":22424.5,"d":"22,425"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$H$11,IF(A81<2*'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A81<$F$11,(A81-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9324,"d":"9,324"}}]
[{"v":150000,"d":"150,000"},{"v":0.0720870448,"d":"7.21%"},{"v":10813.05672,"d":"10,813"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":23299.5,"d":"23,300"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$H$11,IF(A82<2*'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A82<$F$11,(A82-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":9849,"d":"9,849"}}]
[{"v":155000,"d":"155,000"},{"v":0.07039875303225807,"d":"7.04%"},{"v":10911.80672,"d":"10,912"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0,null,{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":24174.5,"d":"24,175"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$H$11,IF(A83<2*'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A83<$F$11,(A83-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10374,"d":"10,374"}}]
[{"v":160000,"d":"160,000"},{"v":0.0688159795,"d":"6.88%"},{"v":11010.55672,"d":"11,011"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0,null,{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25049.5,"d":"25,050"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$H$11,IF(A84<2*'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A84<$F$11,(A84-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":10899,"d":"10,899"}}]
[{"v":165000,"d":"165,000"},{"v":0.06732913163636364,"d":"6.73%"},{"v":11109.30672,"d":"11,109"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0,null,{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$H$11,IF(A85<2*'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A85<$F$11,(A85-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":170000,"d":"170,000"},{"v":0.0659297454117647,"d":"6.59%"},{"v":11208.05672,"d":"11,208"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$H$11,IF(A86<2*'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A86<$F$11,(A86-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":175000,"d":"175,000"},{"v":0.06461032411428572,"d":"6.46%"},{"v":11306.80672,"d":"11,307"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0,null,{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$H$11,IF(A87<2*'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A87<$F$11,(A87-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":180000,"d":"180,000"},{"v":0.06336420400000001,"d":"6.34%"},{"v":11405.55672,"d":"11,406"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0,null,{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$H$11,IF(A88<2*'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A88<$F$11,(A88-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":185000,"d":"185,000"},{"v":0.06218544172972973,"d":"6.22%"},{"v":11504.30672,"d":"11,504"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0,null,{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$H$11,IF(A89<2*'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A89<$F$11,(A89-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":190000,"d":"190,000"},{"v":0.06106871957894737,"d":"6.11%"},{"v":11603.05672,"d":"11,603"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$H$11,IF(A90<2*'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A90<$F$11,(A90-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":195000,"d":"195,000"},{"v":0.060009265230769236,"d":"6.00%"},{"v":11701.80672,"d":"11,702"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0,null,{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$H$11,IF(A91<2*'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A91<$F$11,(A91-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[{"v":200000,"d":"200,000"},{"v":0.059002783600000004,"d":"5.90%"},{"v":11800.55672,"d":"11,801"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1198.88352,"d":"1,199"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},0,{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":2122.7616000000003,"d":"2,123"}},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":{"v":1350.3456,"d":"1,350"}},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0,null,{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":{"v":25889.5,"d":"25,890"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$H$11,IF(A92<2*'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,IF(A92<$F$11,(A92-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11,($F$11-2*'Global Assumptions'!$D$7)*$J$11+(2*'Global Assumptions'!$D$7-'Global Assumptions'!$D$7)*$I$11+'Global Assumptions'!$D$7*$H$11)))","v":{"v":11403,"d":"11,403"}}]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.27023818000000005,"d":"27.02%"}},{"$f":"SUM(D95:Q95)","v":{"v":5404.763600000001,"d":"5,405"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"+S95*$S$14+T95*$T$14","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0,null,{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$H$12,IF(A95<2*'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A95<$F$12,(A95-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.235848136,"d":"23.58%"},{"v":5896.2034,"d":"5,896"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0,null,{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$H$12,IF(A96<2*'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A96<$F$12,(A96-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.21292144000000005,"d":"21.29%"},{"v":6387.643200000001,"d":"6,388"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$H$12,IF(A97<2*'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A97<$F$12,(A97-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.1965452285714286,"d":"19.65%"},{"v":6879.0830000000005,"d":"6,879"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0,null,{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$H$12,IF(A98<2*'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A98<$F$12,(A98-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.18426307,"d":"18.43%"},{"v":7370.5228,"d":"7,371"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0,null,{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$H$12,IF(A99<2*'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A99<$F$12,(A99-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.17471028000000002,"d":"17.47%"},{"v":7861.962600000001,"d":"7,862"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0,null,{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$H$12,IF(A100<2*'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A100<$F$12,(A100-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.16706804799999997,"d":"16.71%"},{"v":8353.402399999999,"d":"8,353"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$H$12,IF(A101<2*'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A101<$F$12,(A101-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.16014589600000004,"d":"16.01%"},{"v":8808.024280000001,"d":"8,808"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0,null,{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$H$12,IF(A102<2*'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A102<$F$12,(A102-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.15101096800000005,"d":"15.10%"},{"v":9060.658080000003,"d":"9,061"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0,null,{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":7481.25,"d":"7,481"}},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$H$12,IF(A103<2*'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A103<$F$12,(A103-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2187.5000000000005,"d":"2,188"}}]
[{"v":65000,"d":"65,000"},{"v":0.14137756738461543,"d":"14.14%"},{"v":9189.541880000002,"d":"9,190"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0,null,{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":8356.25,"d":"8,356"}},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$H$12,IF(A104<2*'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A104<$F$12,(A104-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2537.5,"d":"2,538"}}]
[{"v":70000,"d":"70,000"},{"v":0.13312036685714287,"d":"13.31%"},{"v":9318.425680000002,"d":"9,318"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":9231.25,"d":"9,231"}},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$H$12,IF(A105<2*'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A105<$F$12,(A105-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":2887.5000000000005,"d":"2,888"}}]
[{"v":75000,"d":"75,000"},{"v":0.12596412640000001,"d":"12.60%"},{"v":9447.309480000002,"d":"9,447"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0,null,{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10106.25,"d":"10,106"}},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$H$12,IF(A106<2*'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A106<$F$12,(A106-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3237.5000000000005,"d":"3,238"}}]
[{"v":80000,"d":"80,000"},{"v":0.11970241600000002,"d":"11.97%"},{"v":9576.193280000001,"d":"9,576"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0,null,{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":10981.25,"d":"10,981"}},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$H$12,IF(A107<2*'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A107<$F$12,(A107-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3587.5000000000005,"d":"3,588"}}]
[{"v":85000,"d":"85,000"},{"v":0.11417737741176474,"d":"11.42%"},{"v":9705.077080000003,"d":"9,705"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0,null,{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":11856.25,"d":"11,856"}},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$H$12,IF(A108<2*'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A108<$F$12,(A108-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":3937.5000000000005,"d":"3,938"}}]
[{"v":90000,"d":"90,000"},{"v":0.10926623200000003,"d":"10.93%"},{"v":9833.960880000002,"d":"9,834"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":12731.25,"d":"12,731"}},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$H$12,IF(A109<2*'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A109<$F$12,(A109-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4287.5,"d":"4,288"}}]
[{"v":95000,"d":"95,000"},{"v":0.10483036505263159,"d":"10.48%"},{"v":9958.884680000001,"d":"9,959"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0,null,{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":13606.25,"d":"13,606"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$H$12,IF(A110<2*'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A110<$F$12,(A110-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4637.500000000001,"d":"4,638"}}]
[{"v":100000,"d":"100,000"},{"v":0.1006976848,"d":"10.07%"},{"v":10069.76848,"d":"10,070"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0,null,{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":14481.25,"d":"14,481"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$H$12,IF(A111<2*'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A111<$F$12,(A111-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":4987.500000000001,"d":"4,988"}}]
[{"v":105000,"d":"105,000"},{"v":0.09684303314285715,"d":"9.68%"},{"v":10168.51848,"d":"10,169"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0,null,{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":15356.25,"d":"15,356"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$H$12,IF(A112<2*'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A112<$F$12,(A112-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5337.500000000001,"d":"5,338"}}]
[{"v":110000,"d":"110,000"},{"v":0.09333880436363637,"d":"9.33%"},{"v":10267.26848,"d":"10,267"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":16231.25,"d":"16,231"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$H$12,IF(A113<2*'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A113<$F$12,(A113-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":5687.500000000001,"d":"5,688"}}]
[{"v":115000,"d":"115,000"},{"v":0.09013929113043478,"d":"9.01%"},{"v":10366.01848,"d":"10,366"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0,null,{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17106.25,"d":"17,106"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$H$12,IF(A114<2*'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A114<$F$12,(A114-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6037.500000000001,"d":"6,038"}}]
[{"v":120000,"d":"120,000"},{"v":0.087206404,"d":"8.72%"},{"v":10464.76848,"d":"10,465"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A115*N$12","v":0},0,30,0,null,{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":17981.25,"d":"17,981"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$H$12,IF(A115<2*'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A115<$F$12,(A115-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":6562.5,"d":"6,563"}}]
[{"v":125000,"d":"125,000"},{"v":0.08450814784,"d":"8.45%"},{"v":10563.51848,"d":"10,564"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0,null,{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":18856.25,"d":"18,856"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$H$12,IF(A116<2*'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A116<$F$12,(A116-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7087.5,"d":"7,088"}}]
[{"v":130000,"d":"130,000"},{"v":0.08201744984615385,"d":"8.20%"},{"v":10662.26848,"d":"10,662"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":19731.25,"d":"19,731"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$H$12,IF(A117<2*'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A117<$F$12,(A117-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":7612.5,"d":"7,613"}}]
[{"v":135000,"d":"135,000"},{"v":0.079711248,"d":"7.97%"},{"v":10761.01848,"d":"10,761"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0,null,{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":20606.25,"d":"20,606"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$H$12,IF(A118<2*'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A118<$F$12,(A118-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8137.5,"d":"8,138"}}]
[{"v":140000,"d":"140,000"},{"v":0.07756977485714286,"d":"7.76%"},{"v":10859.76848,"d":"10,860"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0,null,{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":21481.25,"d":"21,481"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$H$12,IF(A119<2*'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A119<$F$12,(A119-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":8662.5,"d":"8,663"}}]
[{"v":145000,"d":"145,000"},{"v":0.07557598951724138,"d":"7.56%"},{"v":10958.51848,"d":"10,959"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0,null,{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":22356.25,"d":"22,356"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$H$12,IF(A120<2*'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A120<$F$12,(A120-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9187.5,"d":"9,188"}}]
[{"v":150000,"d":"150,000"},{"v":0.07371512320000001,"d":"7.37%"},{"v":11057.26848,"d":"11,057"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":23231.25,"d":"23,231"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$H$12,IF(A121<2*'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A121<$F$12,(A121-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":9712.5,"d":"9,713"}}]
[{"v":155000,"d":"155,000"},{"v":0.07197431277419356,"d":"7.20%"},{"v":11156.01848,"d":"11,156"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0,null,{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24106.25,"d":"24,106"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$H$12,IF(A122<2*'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A122<$F$12,(A122-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10237.5,"d":"10,238"}}]
[{"v":160000,"d":"160,000"},{"v":0.07034230300000001,"d":"7.03%"},{"v":11254.76848,"d":"11,255"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0,null,{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":24981.25,"d":"24,981"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$H$12,IF(A123<2*'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A123<$F$12,(A123-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":10762.5,"d":"10,763"}}]
[{"v":165000,"d":"165,000"},{"v":0.06880920290909091,"d":"6.88%"},{"v":11353.51848,"d":"11,354"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0,null,{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":25856.25,"d":"25,856"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$H$12,IF(A124<2*'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A124<$F$12,(A124-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11287.5,"d":"11,288"}}]
[{"v":170000,"d":"170,000"},{"v":0.06736628517647059,"d":"6.74%"},{"v":11452.26848,"d":"11,452"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$H$12,IF(A125<2*'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A125<$F$12,(A125-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":175000,"d":"175,000"},{"v":0.06600581988571429,"d":"6.60%"},{"v":11551.01848,"d":"11,551"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0,null,{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$H$12,IF(A126<2*'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A126<$F$12,(A126-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":180000,"d":"180,000"},{"v":0.064720936,"d":"6.47%"},{"v":11649.76848,"d":"11,650"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0,null,{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$H$12,IF(A127<2*'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A127<$F$12,(A127-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":185000,"d":"185,000"},{"v":0.0635055052972973,"d":"6.35%"},{"v":11748.51848,"d":"11,749"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0,null,{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$H$12,IF(A128<2*'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A128<$F$12,(A128-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":190000,"d":"190,000"},{"v":0.06235404463157895,"d":"6.24%"},{"v":11847.26848,"d":"11,847"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$H$12,IF(A129<2*'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A129<$F$12,(A129-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":195000,"d":"195,000"},{"v":0.06126163323076923,"d":"6.13%"},{"v":11946.01848,"d":"11,946"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0,null,{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$H$12,IF(A130<2*'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A130<$F$12,(A130-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[{"v":200000,"d":"200,000"},{"v":0.060223842400000005,"d":"6.02%"},{"v":12044.76848,"d":"12,045"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1228.79808,"d":"1,229"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},0,{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":2208.1248000000005,"d":"2,208"}},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":{"v":1404.1296000000002,"d":"1,404"}},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0,null,{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":{"v":26486.25,"d":"26,486"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$H$12,IF(A131<2*'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,IF(A131<$F$12,(A131-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12,($F$12-2*'Global Assumptions'!$E$7)*$J$12+(2*'Global Assumptions'!$E$7-'Global Assumptions'!$E$7)*$I$12+'Global Assumptions'!$E$7*$H$12)))","v":{"v":11665.5,"d":"11,666"}}]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.28749754000000005,"d":"28.75%"}},{"$f":"SUM(D134:Q134)","v":{"v":5749.9508000000005,"d":"5,750"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":460.224,"d":"460"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"+S134*$S$14+T134*$T$14","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":48.5352,"d":"49"}},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0,null,{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":2450.0000000000005,"d":"2,450"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$H$13,IF(A134<2*'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A134<$F$13,(A134-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":700.0000000000001,"d":"700"}}]
[{"v":25000,"d":"25,000"},{"v":0.25165562399999997,"d":"25.17%"},{"v":6291.3906,"d":"6,291"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":575.28,"d":"575"}},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":60.669,"d":"61"}},0,0,0,0,{"v":6.25,"d":"6"},0,null,{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3062.5000000000005,"d":"3,063"}},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$H$13,IF(A135<2*'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A135<$F$13,(A135-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":875.0000000000001,"d":"875"}}]
[{"v":30000,"d":"30,000"},{"v":0.22776101333333335,"d":"22.78%"},{"v":6832.830400000001,"d":"6,833"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":690.336,"d":"690"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":72.8028,"d":"73"}},0,0,0,0,{"v":7.5,"d":"8"},0,null,{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":3675,"d":"3,675"}},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$H$13,IF(A136<2*'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A136<$F$13,(A136-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1050,"d":"1,050"}}]
[{"v":35000,"d":"35,000"},{"v":0.21069343428571427,"d":"21.07%"},{"v":7374.2702,"d":"7,374"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":805.3919999999999,"d":"805"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":84.9366,"d":"85"}},0,0,0,0,{"v":8.75,"d":"9"},0,null,{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4287.500000000001,"d":"4,288"}},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$H$13,IF(A137<2*'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A137<$F$13,(A137-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1225.0000000000002,"d":"1,225"}}]
[{"v":40000,"d":"40,000"},{"v":0.19789275,"d":"19.79%"},{"v":7915.71,"d":"7,916"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":920.448,"d":"920"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":97.0704,"d":"97"}},0,0,0,0,10,0,null,{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":4900.000000000001,"d":"4,900"}},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$H$13,IF(A138<2*'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A138<$F$13,(A138-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1400.0000000000002,"d":"1,400"}}]
[{"v":45000,"d":"45,000"},{"v":0.18793666222222222,"d":"18.79%"},{"v":8457.1498,"d":"8,457"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1035.504,"d":"1,036"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":109.20420000000003,"d":"109"}},0,0,0,0,{"v":11.25,"d":"11"},0,null,{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":5512.500000000001,"d":"5,513"}},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$H$13,IF(A139<2*'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A139<$F$13,(A139-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1575.0000000000002,"d":"1,575"}}]
[{"v":50000,"d":"50,000"},{"v":0.179971792,"d":"18.00%"},{"v":8998.5896,"d":"8,999"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1150.56,"d":"1,151"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":121.338,"d":"121"}},0,0,0,0,{"v":12.5,"d":"13"},0,null,{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6125.000000000001,"d":"6,125"}},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$H$13,IF(A140<2*'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A140<$F$13,(A140-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1750.0000000000002,"d":"1,750"}}]
[{"v":55000,"d":"55,000"},{"v":0.17332956436363636,"d":"17.33%"},{"v":9533.12604,"d":"9,533"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":133.4718,"d":"133"}},0,0,0,0,{"v":13.75,"d":"14"},0,null,{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":6737.500000000001,"d":"6,738"}},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$H$13,IF(A141<2*'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A141<$F$13,(A141-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":1925.0000000000002,"d":"1,925"}}]
[{"v":60000,"d":"60,000"},{"v":0.16480183066666668,"d":"16.48%"},{"v":9888.109840000001,"d":"9,888"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":145.6056,"d":"146"}},0,0,0,0,15,0,null,{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":7413,"d":"7,413"}},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$H$13,IF(A142<2*'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A142<$F$13,(A142-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2142,"d":"2,142"}}]
[{"v":65000,"d":"65,000"},{"v":0.15410759446153846,"d":"15.41%"},{"v":10016.99364,"d":"10,017"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":157.73940000000002,"d":"158"}},0,0,0,0,{"v":16.25,"d":"16"},0,null,{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":8288,"d":"8,288"}},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$H$13,IF(A143<2*'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A143<$F$13,(A143-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2492,"d":"2,492"}}]
[{"v":70000,"d":"70,000"},{"v":0.1449411062857143,"d":"14.49%"},{"v":10145.87744,"d":"10,146"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":169.8732,"d":"170"}},0,0,0,0,{"v":17.5,"d":"18"},0,null,{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":9163,"d":"9,163"}},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$H$13,IF(A144<2*'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A144<$F$13,(A144-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":2842,"d":"2,842"}}]
[{"v":75000,"d":"75,000"},{"v":0.13699681653333334,"d":"13.70%"},{"v":10274.76124,"d":"10,275"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":182.00700000000003,"d":"182"}},0,0,0,0,{"v":18.75,"d":"19"},0,null,{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10038,"d":"10,038"}},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$H$13,IF(A145<2*'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A145<$F$13,(A145-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3192,"d":"3,192"}}]
[{"v":80000,"d":"80,000"},{"v":0.130045563,"d":"13.00%"},{"v":10403.64504,"d":"10,404"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":194.1408,"d":"194"}},0,0,0,0,20,0,null,{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":10913,"d":"10,913"}},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$H$13,IF(A146<2*'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A146<$F$13,(A146-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3542,"d":"3,542"}}]
[{"v":85000,"d":"85,000"},{"v":0.12391210400000001,"d":"12.39%"},{"v":10532.52884,"d":"10,533"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":206.27460000000005,"d":"206"}},0,0,0,0,{"v":21.25,"d":"21"},0,null,{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":11788,"d":"11,788"}},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$H$13,IF(A147<2*'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A147<$F$13,(A147-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":3892,"d":"3,892"}}]
[{"v":90000,"d":"90,000"},{"v":0.11846014044444445,"d":"11.85%"},{"v":10661.41264,"d":"10,661"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":218.40840000000006,"d":"218"}},0,0,0,0,{"v":22.5,"d":"23"},0,null,{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":12663,"d":"12,663"}},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$H$13,IF(A148<2*'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A148<$F$13,(A148-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4242,"d":"4,242"}}]
[{"v":95000,"d":"95,000"},{"v":0.11358206778947369,"d":"11.36%"},{"v":10790.29644,"d":"10,790"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":230.54220000000004,"d":"231"}},0,0,0,0,{"v":23.75,"d":"24"},0,null,{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":13538,"d":"13,538"}},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$H$13,IF(A149<2*'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A149<$F$13,(A149-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4592,"d":"4,592"}}]
[{"v":100000,"d":"100,000"},{"v":0.10908380239999999,"d":"10.91%"},{"v":10908.380239999999,"d":"10,908"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,25,0,null,{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":14413,"d":"14,413"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$H$13,IF(A150<2*'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A150<$F$13,(A150-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":4942,"d":"4,942"}}]
[{"v":105000,"d":"105,000"},{"v":0.10482981180952379,"d":"10.48%"},{"v":11007.130239999999,"d":"11,007"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":26.25,"d":"26"},0,null,{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":15288,"d":"15,288"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$H$13,IF(A151<2*'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A151<$F$13,(A151-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5292,"d":"5,292"}}]
[{"v":110000,"d":"110,000"},{"v":0.10096254763636363,"d":"10.10%"},{"v":11105.880239999999,"d":"11,106"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":27.5,"d":"28"},0,null,{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":16163,"d":"16,163"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$H$13,IF(A152<2*'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A152<$F$13,(A152-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5642,"d":"5,642"}}]
[{"v":115000,"d":"115,000"},{"v":0.09743156730434781,"d":"9.74%"},{"v":11204.630239999999,"d":"11,205"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":28.75,"d":"29"},0,null,{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17038,"d":"17,038"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$H$13,IF(A153<2*'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A153<$F$13,(A153-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":5992,"d":"5,992"}}]
[{"v":120000,"d":"120,000"},{"v":0.09419483533333332,"d":"9.42%"},{"v":11303.380239999999,"d":"11,303"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,{"$f":"+$A154*N$13","v":0},0,30,0,null,{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":17913,"d":"17,913"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$H$13,IF(A154<2*'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A154<$F$13,(A154-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6426,"d":"6,426"}}]
[{"v":125000,"d":"125,000"},{"v":0.09121704191999999,"d":"9.12%"},{"v":11402.130239999999,"d":"11,402"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":31.25,"d":"31"},0,null,{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":18788,"d":"18,788"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$H$13,IF(A155<2*'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A155<$F$13,(A155-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":6951,"d":"6,951"}}]
[{"v":130000,"d":"130,000"},{"v":0.08846830953846153,"d":"8.85%"},{"v":11500.880239999999,"d":"11,501"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":32.5,"d":"33"},0,null,{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":19663,"d":"19,663"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$H$13,IF(A156<2*'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A156<$F$13,(A156-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":7476,"d":"7,476"}}]
[{"v":135000,"d":"135,000"},{"v":0.08592318696296296,"d":"8.59%"},{"v":11599.630239999999,"d":"11,600"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":33.75,"d":"34"},0,null,{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":20538,"d":"20,538"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$H$13,IF(A157<2*'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A157<$F$13,(A157-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8001,"d":"8,001"}}]
[{"v":140000,"d":"140,000"},{"v":0.08355985885714284,"d":"8.36%"},{"v":11698.380239999999,"d":"11,698"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,35,0,null,{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":21413,"d":"21,413"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$H$13,IF(A158<2*'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A158<$F$13,(A158-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":8526,"d":"8,526"}}]
[{"v":145000,"d":"145,000"},{"v":0.08135951889655171,"d":"8.14%"},{"v":11797.130239999999,"d":"11,797"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":36.25,"d":"36"},0,null,{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":22288,"d":"22,288"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$H$13,IF(A159<2*'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A159<$F$13,(A159-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9051,"d":"9,051"}}]
[{"v":150000,"d":"150,000"},{"v":0.07930586826666666,"d":"7.93%"},{"v":11895.880239999999,"d":"11,896"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":37.5,"d":"38"},0,null,{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":23163,"d":"23,163"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$H$13,IF(A160<2*'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A160<$F$13,(A160-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":9576,"d":"9,576"}}]
[{"v":155000,"d":"155,000"},{"v":0.07738471122580644,"d":"7.74%"},{"v":11994.630239999999,"d":"11,995"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":38.75,"d":"39"},0,null,{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24038,"d":"24,038"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$H$13,IF(A161<2*'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A161<$F$13,(A161-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10101,"d":"10,101"}}]
[{"v":160000,"d":"160,000"},{"v":0.07558362649999999,"d":"7.56%"},{"v":12093.380239999999,"d":"12,093"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,40,0,null,{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":24913,"d":"24,913"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$H$13,IF(A162<2*'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A162<$F$13,(A162-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":10626,"d":"10,626"}}]
[{"v":165000,"d":"165,000"},{"v":0.07389169842424241,"d":"7.39%"},{"v":12192.130239999999,"d":"12,192"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":41.25,"d":"41"},0,null,{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":25788,"d":"25,788"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$H$13,IF(A163<2*'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A163<$F$13,(A163-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11151,"d":"11,151"}}]
[{"v":170000,"d":"170,000"},{"v":0.07229929552941176,"d":"7.23%"},{"v":12290.88024,"d":"12,291"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":42.5,"d":"43"},0,null,{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":26663,"d":"26,663"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$H$13,IF(A164<2*'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A164<$F$13,(A164-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11676,"d":"11,676"}}]
[{"v":175000,"d":"175,000"},{"v":0.07079788708571429,"d":"7.08%"},{"v":12389.63024,"d":"12,390"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":43.75,"d":"44"},0,null,{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$H$13,IF(A165<2*'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A165<$F$13,(A165-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":180000,"d":"180,000"},{"v":0.06937989022222223,"d":"6.94%"},{"v":12488.38024,"d":"12,488"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,45,0,null,{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$H$13,IF(A166<2*'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A166<$F$13,(A166-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":185000,"d":"185,000"},{"v":0.06803854183783783,"d":"6.80%"},{"v":12587.13024,"d":"12,587"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":46.25,"d":"46"},0,null,{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$H$13,IF(A167<2*'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A167<$F$13,(A167-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":190000,"d":"190,000"},{"v":0.06676779073684211,"d":"6.68%"},{"v":12685.88024,"d":"12,686"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":47.5,"d":"48"},0,null,{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$H$13,IF(A168<2*'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A168<$F$13,(A168-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":195000,"d":"195,000"},{"v":0.06556220635897436,"d":"6.56%"},{"v":12784.63024,"d":"12,785"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,{"v":48.75,"d":"49"},0,null,{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$H$13,IF(A169<2*'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A169<$F$13,(A169-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]
[{"v":200000,"d":"200,000"},{"v":0.0644169012,"d":"6.44%"},{"v":12883.38024,"d":"12,883"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1258.7126400000002,"d":"1,259"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},0,{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":2318.544,"d":"2,319"}},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":{"v":1473.8976,"d":"1,474"}},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":{"v":242.676,"d":"243"}},0,0,0,0,50,0,null,{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":{"v":27083,"d":"27,083"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$H$13,IF(A170<2*'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,IF(A170<$F$13,(A170-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13,($F$13-2*'Global Assumptions'!$F$7)*$J$13+(2*'Global Assumptions'!$F$7-'Global Assumptions'!$F$7)*$I$13+'Global Assumptions'!$F$7*$H$13)))","v":{"v":11928,"d":"11,928"}}]

{"sheet":"CVA All Funds","index":36,"n_rows":170,"n_cols":17,"rows_kept":170}
["Conversational Assistants (CVA)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0,"d":"0%"}]
[{"$nulls":6},"Single",{"$f":"1-H4","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.1477015,"d":"14.77%"}},{"$f":"SUM(D17:Q17)","v":{"v":2954.03,"d":"2,954"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.1382452,"d":"13.82%"},{"v":3456.13,"d":"3,456"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.131941,"d":"13.19%"},{"v":3958.23,"d":"3,958"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.127438,"d":"12.74%"},{"v":4460.33,"d":"4,460"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.12406075000000001,"d":"12.41%"},{"v":4962.43,"d":"4,962"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.121434,"d":"12.14%"},{"v":5464.53,"d":"5,465"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.1193326,"d":"11.93%"},{"v":5966.63,"d":"5,967"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.11551338181818181,"d":"11.55%"},{"v":6353.236,"d":"6,353"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.10793726666666667,"d":"10.79%"},{"v":6476.236,"d":"6,476"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.10152670769230769,"d":"10.15%"},{"v":6599.236,"d":"6,599"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.09603194285714285,"d":"9.60%"},{"v":6722.236,"d":"6,722"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.09126981333333334,"d":"9.13%"},{"v":6845.236,"d":"6,845"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.08710295,"d":"8.71%"},{"v":6968.236,"d":"6,968"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.08342630588235293,"d":"8.34%"},{"v":7091.236,"d":"7,091"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.08007817777777777,"d":"8.01%"},{"v":7207.036,"d":"7,207"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.0769688,"d":"7.70%"},{"v":7312.036,"d":"7,312"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.07417036,"d":"7.42%"},{"v":7417.036,"d":"7,417"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.0716384380952381,"d":"7.16%"},{"v":7522.036,"d":"7,522"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.0693366909090909,"d":"6.93%"},{"v":7627.036,"d":"7,627"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.0672350956521739,"d":"6.72%"},{"v":7732.036,"d":"7,732"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.06530863333333334,"d":"6.53%"},{"v":7837.036,"d":"7,837"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.063536288,"d":"6.35%"},{"v":7942.036,"d":"7,942"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.061900276923076925,"d":"6.19%"},{"v":8047.036,"d":"8,047"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.06038545185185185,"d":"6.04%"},{"v":8152.036,"d":"8,152"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.058978828571428575,"d":"5.90%"},{"v":8257.036,"d":"8,257"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.05766921379310345,"d":"5.77%"},{"v":8362.036,"d":"8,362"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.056446906666666664,"d":"5.64%"},{"v":8467.036,"d":"8,467"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.05530345806451613,"d":"5.53%"},{"v":8572.036,"d":"8,572"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.054231475,"d":"5.42%"},{"v":8677.036,"d":"8,677"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.053224460606060606,"d":"5.32%"},{"v":8782.036,"d":"8,782"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.052276682352941174,"d":"5.23%"},{"v":8887.036,"d":"8,887"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.05138306285714286,"d":"5.14%"},{"v":8992.036,"d":"8,992"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.05053908888888889,"d":"5.05%"},{"v":9097.036,"d":"9,097"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.04974073513513513,"d":"4.97%"},{"v":9202.036,"d":"9,202"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.0489844,"d":"4.90%"},{"v":9307.036,"d":"9,307"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.048266851282051285,"d":"4.83%"},{"v":9412.036,"d":"9,412"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.04758518,"d":"4.76%"},{"v":9517.036,"d":"9,517"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":{"v":1118.88,"d":"1,119"}},0,{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.14839549999999999,"d":"14.84%"}},{"$f":"SUM(D56:Q56)","v":{"v":2967.91,"d":"2,968"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.13855040000000002,"d":"13.86%"},{"v":3463.76,"d":"3,464"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.131987,"d":"13.20%"},{"v":3959.6099999999997,"d":"3,960"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.12729885714285713,"d":"12.73%"},{"v":4455.46,"d":"4,455"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.12378275000000001,"d":"12.38%"},{"v":4951.31,"d":"4,951"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.121048,"d":"12.10%"},{"v":5447.16,"d":"5,447"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.1188602,"d":"11.89%"},{"v":5943.01,"d":"5,943"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.1156824,"d":"11.57%"},{"v":6362.532,"d":"6,363"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.10897803333333335,"d":"10.90%"},{"v":6538.682000000001,"d":"6,539"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.10239126153846155,"d":"10.24%"},{"v":6655.432000000001,"d":"6,655"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.09674545714285715,"d":"9.67%"},{"v":6772.182000000001,"d":"6,772"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.09185242666666668,"d":"9.19%"},{"v":6888.932000000001,"d":"6,889"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.08757102500000001,"d":"8.76%"},{"v":7005.682000000001,"d":"7,006"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.08379331764705883,"d":"8.38%"},{"v":7122.432000000001,"d":"7,122"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.08043535555555556,"d":"8.04%"},{"v":7239.182000000001,"d":"7,239"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.07727549473684212,"d":"7.73%"},{"v":7341.1720000000005,"d":"7,341"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.07439922,"d":"7.44%"},{"v":7439.9220000000005,"d":"7,440"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.0717968761904762,"d":"7.18%"},{"v":7538.6720000000005,"d":"7,539"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.06943110909090909,"d":"6.94%"},{"v":7637.4220000000005,"d":"7,637"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.06727106086956522,"d":"6.73%"},{"v":7736.1720000000005,"d":"7,736"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.06529101666666667,"d":"6.53%"},{"v":7834.9220000000005,"d":"7,835"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.06346937600000001,"d":"6.35%"},{"v":7933.6720000000005,"d":"7,934"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.06178786153846154,"d":"6.18%"},{"v":8032.4220000000005,"d":"8,032"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.06023090370370371,"d":"6.02%"},{"v":8131.1720000000005,"d":"8,131"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.05878515714285715,"d":"5.88%"},{"v":8229.922,"d":"8,230"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05743911724137931,"d":"5.74%"},{"v":8328.672,"d":"8,329"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.05618281333333334,"d":"5.62%"},{"v":8427.422,"d":"8,427"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.05500756129032258,"d":"5.50%"},{"v":8526.172,"d":"8,526"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0539057625,"d":"5.39%"},{"v":8624.922,"d":"8,625"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.052870739393939395,"d":"5.29%"},{"v":8723.672,"d":"8,724"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.0518966,"d":"5.19%"},{"v":8822.422,"d":"8,822"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.05097812571428572,"d":"5.10%"},{"v":8921.172,"d":"8,921"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.05011067777777778,"d":"5.01%"},{"v":9019.922,"d":"9,020"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.04929011891891892,"d":"4.93%"},{"v":9118.672,"d":"9,119"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04851274736842105,"d":"4.85%"},{"v":9217.422,"d":"9,217"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04777524102564103,"d":"4.78%"},{"v":9316.172,"d":"9,316"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04707461,"d":"4.71%"},{"v":9414.922,"d":"9,415"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":{"v":1157.76,"d":"1,158"}},0,{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.15071750000000003,"d":"15.07%"}},{"$f":"SUM(D95:Q95)","v":{"v":3014.3500000000004,"d":"3,014"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.140408,"d":"14.04%"},{"v":3510.2,"d":"3,510"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.13353500000000001,"d":"13.35%"},{"v":4006.05,"d":"4,006"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.1286257142857143,"d":"12.86%"},{"v":4501.9,"d":"4,502"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.12494375,"d":"12.49%"},{"v":4997.75,"d":"4,998"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.12208,"d":"12.21%"},{"v":5493.599999999999,"d":"5,494"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.11978899999999999,"d":"11.98%"},{"v":5989.45,"d":"5,989"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.11714887272727273,"d":"11.71%"},{"v":6443.188,"d":"6,443"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.1113948,"d":"11.14%"},{"v":6683.688,"d":"6,684"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.10462212307692308,"d":"10.46%"},{"v":6800.438,"d":"6,800"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.09881697142857143,"d":"9.88%"},{"v":6917.188,"d":"6,917"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.09378584,"d":"9.38%"},{"v":7033.938,"d":"7,034"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.08938360000000001,"d":"8.94%"},{"v":7150.688,"d":"7,151"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.0854992705882353,"d":"8.55%"},{"v":7267.438,"d":"7,267"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.08204653333333334,"d":"8.20%"},{"v":7384.188,"d":"7,384"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.07891555789473684,"d":"7.89%"},{"v":7496.978,"d":"7,497"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.07595728,"d":"7.60%"},{"v":7595.728,"d":"7,596"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.07328074285714285,"d":"7.33%"},{"v":7694.478,"d":"7,694"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.07084752727272728,"d":"7.08%"},{"v":7793.228,"d":"7,793"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.06862589565217392,"d":"6.86%"},{"v":7891.978,"d":"7,892"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.0665894,"d":"6.66%"},{"v":7990.728,"d":"7,991"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.064715824,"d":"6.47%"},{"v":8089.478,"d":"8,089"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.06298636923076924,"d":"6.30%"},{"v":8188.228,"d":"8,188"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.06138502222222223,"d":"6.14%"},{"v":8286.978000000001,"d":"8,287"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.05989805714285715,"d":"5.99%"},{"v":8385.728000000001,"d":"8,386"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05851364137931035,"d":"5.85%"},{"v":8484.478000000001,"d":"8,484"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.057221520000000005,"d":"5.72%"},{"v":8583.228000000001,"d":"8,583"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.05601276129032259,"d":"5.60%"},{"v":8681.978000000001,"d":"8,682"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.054879550000000006,"d":"5.49%"},{"v":8780.728000000001,"d":"8,781"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.053815018181818185,"d":"5.38%"},{"v":8879.478000000001,"d":"8,879"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.05281310588235295,"d":"5.28%"},{"v":8978.228000000001,"d":"8,978"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.05186844571428572,"d":"5.19%"},{"v":9076.978000000001,"d":"9,077"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.05097626666666667,"d":"5.10%"},{"v":9175.728000000001,"d":"9,176"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.05013231351351352,"d":"5.01%"},{"v":9274.478000000001,"d":"9,274"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04933277894736843,"d":"4.93%"},{"v":9373.228000000001,"d":"9,373"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04857424615384616,"d":"4.86%"},{"v":9471.978000000001,"d":"9,472"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04785364,"d":"4.79%"},{"v":9570.728000000001,"d":"9,571"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":{"v":1204.2,"d":"1,204"}},0,{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.16199149999999998,"d":"16.20%"}},{"$f":"SUM(D134:Q134)","v":{"v":3239.83,"d":"3,240"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.1514272,"d":"15.14%"},{"v":3785.6800000000003,"d":"3,786"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.14438433333333334,"d":"14.44%"},{"v":4331.53,"d":"4,332"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.13935371428571428,"d":"13.94%"},{"v":4877.38,"d":"4,877"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.13558075,"d":"13.56%"},{"v":5423.2300000000005,"d":"5,423"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.13264622222222222,"d":"13.26%"},{"v":5969.08,"d":"5,969"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.13029860000000001,"d":"13.03%"},{"v":6514.93,"d":"6,515"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.12823425454545453,"d":"12.82%"},{"v":7052.884,"d":"7,053"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.12326223333333335,"d":"12.33%"},{"v":7395.734,"d":"7,396"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.11557667692307692,"d":"11.56%"},{"v":7512.484,"d":"7,512"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.10898905714285714,"d":"10.90%"},{"v":7629.234,"d":"7,629"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.10327978666666668,"d":"10.33%"},{"v":7745.984,"d":"7,746"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.098284175,"d":"9.83%"},{"v":7862.734,"d":"7,863"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.09387628235294118,"d":"9.39%"},{"v":7979.484,"d":"7,979"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.08995815555555556,"d":"9.00%"},{"v":8096.234,"d":"8,096"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.08645246315789475,"d":"8.65%"},{"v":8212.984,"d":"8,213"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.08318933999999999,"d":"8.32%"},{"v":8318.934,"d":"8,319"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.08016841904761904,"d":"8.02%"},{"v":8417.684,"d":"8,418"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.07742212727272726,"d":"7.74%"},{"v":8516.434,"d":"8,516"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.07491464347826086,"d":"7.49%"},{"v":8615.184,"d":"8,615"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.07261611666666666,"d":"7.26%"},{"v":8713.934,"d":"8,714"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.070501472,"d":"7.05%"},{"v":8812.684,"d":"8,813"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.0685494923076923,"d":"6.85%"},{"v":8911.434,"d":"8,911"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.0667421037037037,"d":"6.67%"},{"v":9010.184,"d":"9,010"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.06506381428571428,"d":"6.51%"},{"v":9108.934,"d":"9,109"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.06350126896551724,"d":"6.35%"},{"v":9207.684,"d":"9,208"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.06204289333333333,"d":"6.20%"},{"v":9306.434,"d":"9,306"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.060678606451612896,"d":"6.07%"},{"v":9405.184,"d":"9,405"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.05939958750000001,"d":"5.94%"},{"v":9503.934000000001,"d":"9,504"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.058198084848484856,"d":"5.82%"},{"v":9602.684000000001,"d":"9,603"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.05706725882352942,"d":"5.71%"},{"v":9701.434000000001,"d":"9,701"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.05600105142857144,"d":"5.60%"},{"v":9800.184000000001,"d":"9,800"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.05499407777777778,"d":"5.50%"},{"v":9898.934000000001,"d":"9,899"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.05404153513513514,"d":"5.40%"},{"v":9997.684000000001,"d":"9,998"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.05313912631578948,"d":"5.31%"},{"v":10096.434000000001,"d":"10,096"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.05228299487179488,"d":"5.23%"},{"v":10195.184000000001,"d":"10,195"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.05146967,"d":"5.15%"},{"v":10293.934000000001,"d":"10,294"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":{"v":1264.68,"d":"1,265"}},0,{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]

{"sheet":"ZAC All Funds","index":37,"n_rows":170,"n_cols":17,"rows_kept":170}
["Academic Converted (ZAC)"]
["All Funds"]
[null,null,"Employee group assumptions","Employer EI rate:",{"$nulls":3},{"v":1.4,"d":"1.400"}]
[{"$nulls":3},"Health & Dental participation:",null,null,"Family",{"v":0,"d":"0%"}]
[{"$nulls":6},"Single",{"v":0,"d":"0%"}]
[{"$nulls":3},"Life insurance coverage (x earnings):",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Life insurance maximum insured earnings:",{"$nulls":3},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"Employer pension/group RRSP contributions:"]
[{"$nulls":3},"Pension contribution to YMPE","Pension contribution to ITA max","ITA max","Employer contribution rate",{"$nulls":5},"Social Justice/PEL Fund ($/hr)","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[null,null,{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$C$15","v":{"v":160970,"d":"160,970"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":1.5E-3,"d":"0.15%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$D$15","v":{"v":164800,"d":"164,800"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$E$15","v":{"v":168600,"d":"168,600"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
[null,null,{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"+'Global Assumptions'!$F$15","v":{"v":172400,"d":"172,400"}},{"v":0,"d":"0%"},{"$nulls":5},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0.00025,"d":"0.025%"},{"v":0,"d":"0.00%"}]
["Back to Index"]
["Annual Salary","Rate","Total Cost","CPP","EI","EHT","WSIB","Pension","Major Medical","Dental","Life Insurance","Travel Insurance","Social Justice/PEL","Benefits Surcharge","PRB Surcharge","WSIB NEER Surcharge","Salary Continuance"]
[{"$f":"+'Global Assumptions'!C4","v":"FY17 Projection"}]
[{"v":20000,"d":"20,000"},{"$f":"+C17/A17","v":{"v":0.0917575,"d":"9.18%"}},{"$f":"SUM(D17:Q17)","v":{"v":1835.15,"d":"1,835"}},{"$f":"IF(A17<'Global Assumptions'!$C$7,(A17-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A17<'Global Assumptions'!$C$10,A17*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A17*'Global Assumptions'!$C$12","v":390},{"$f":"IF(A17<'Global Assumptions'!$C$14,A17*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":72},{"$f":"IF(A17<'Global Assumptions'!$C$7,A17*$D$10,IF(A17<$F$10,(A17-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A17<$H$7,A17*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$10","v":0},{"$f":"+$A17*N$10","v":0},0,30,0]
[{"v":25000,"d":"25,000"},{"v":0.09349,"d":"9.35%"},{"v":2337.25,"d":"2,337"},{"$f":"IF(A18<'Global Assumptions'!$C$7,(A18-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A18<'Global Assumptions'!$C$10,A18*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":658},{"$f":"+A18*'Global Assumptions'!$C$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A18<'Global Assumptions'!$C$14,A18*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":90},{"$f":"IF(A18<'Global Assumptions'!$C$7,A18*$D$10,IF(A18<$F$10,(A18-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A18<$H$7,A18*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":30000,"d":"30,000"},{"v":0.09464499999999999,"d":"9.46%"},{"v":2839.35,"d":"2,839"},{"$f":"IF(A19<'Global Assumptions'!$C$7,(A19-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A19<'Global Assumptions'!$C$10,A19*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A19*'Global Assumptions'!$C$12","v":585},{"$f":"IF(A19<'Global Assumptions'!$C$14,A19*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":108},{"$f":"IF(A19<'Global Assumptions'!$C$7,A19*$D$10,IF(A19<$F$10,(A19-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A19<$H$7,A19*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":35000,"d":"35,000"},{"v":0.09547,"d":"9.55%"},{"v":3341.45,"d":"3,341"},{"$f":"IF(A20<'Global Assumptions'!$C$7,(A20-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A20<'Global Assumptions'!$C$10,A20*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A20*'Global Assumptions'!$C$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A20<'Global Assumptions'!$C$14,A20*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":126},{"$f":"IF(A20<'Global Assumptions'!$C$7,A20*$D$10,IF(A20<$F$10,(A20-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A20<$H$7,A20*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":52.5,"d":"53"},0]
[{"v":40000,"d":"40,000"},{"v":0.09608875,"d":"9.61%"},{"v":3843.55,"d":"3,844"},{"$f":"IF(A21<'Global Assumptions'!$C$7,(A21-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A21<'Global Assumptions'!$C$10,A21*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A21*'Global Assumptions'!$C$12","v":780},{"$f":"IF(A21<'Global Assumptions'!$C$14,A21*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":144},{"$f":"IF(A21<'Global Assumptions'!$C$7,A21*$D$10,IF(A21<$F$10,(A21-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A21<$H$7,A21*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,60,0]
[{"v":45000,"d":"45,000"},{"v":0.09656999999999999,"d":"9.66%"},{"v":4345.65,"d":"4,346"},{"$f":"IF(A22<'Global Assumptions'!$C$7,(A22-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A22<'Global Assumptions'!$C$10,A22*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A22*'Global Assumptions'!$C$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A22<'Global Assumptions'!$C$14,A22*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":162},{"$f":"IF(A22<'Global Assumptions'!$C$7,A22*$D$10,IF(A22<$F$10,(A22-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A22<$H$7,A22*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":67.5,"d":"68"},0]
[{"v":50000,"d":"50,000"},{"v":0.096955,"d":"9.70%"},{"v":4847.75,"d":"4,848"},{"$f":"IF(A23<'Global Assumptions'!$C$7,(A23-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A23<'Global Assumptions'!$C$10,A23*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A23*'Global Assumptions'!$C$12","v":975},{"$f":"IF(A23<'Global Assumptions'!$C$14,A23*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":180},{"$f":"IF(A23<'Global Assumptions'!$C$7,A23*$D$10,IF(A23<$F$10,(A23-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A23<$H$7,A23*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,75,0]
[{"v":55000,"d":"55,000"},{"v":0.09517010909090909,"d":"9.52%"},{"v":5234.356,"d":"5,234"},{"$f":"IF(A24<'Global Assumptions'!$C$7,(A24-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A24<'Global Assumptions'!$C$10,A24*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A24*'Global Assumptions'!$C$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A24<'Global Assumptions'!$C$14,A24*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":198},{"$f":"IF(A24<'Global Assumptions'!$C$7,A24*$D$10,IF(A24<$F$10,(A24-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A24<$H$7,A24*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":82.5,"d":"83"},0]
[{"v":60000,"d":"60,000"},{"v":0.08928926666666666,"d":"8.93%"},{"v":5357.356,"d":"5,357"},{"$f":"IF(A25<'Global Assumptions'!$C$7,(A25-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A25<'Global Assumptions'!$C$10,A25*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A25*'Global Assumptions'!$C$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A25<'Global Assumptions'!$C$14,A25*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":216},{"$f":"IF(A25<'Global Assumptions'!$C$7,A25*$D$10,IF(A25<$F$10,(A25-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A25<$H$7,A25*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,90,0]
[{"v":65000,"d":"65,000"},{"v":0.08431316923076923,"d":"8.43%"},{"v":5480.356,"d":"5,480"},{"$f":"IF(A26<'Global Assumptions'!$C$7,(A26-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A26<'Global Assumptions'!$C$10,A26*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A26*'Global Assumptions'!$C$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A26<'Global Assumptions'!$C$14,A26*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":234},{"$f":"IF(A26<'Global Assumptions'!$C$7,A26*$D$10,IF(A26<$F$10,(A26-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A26<$H$7,A26*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":97.5,"d":"98"},0]
[{"v":70000,"d":"70,000"},{"v":0.08004794285714285,"d":"8.00%"},{"v":5603.356,"d":"5,603"},{"$f":"IF(A27<'Global Assumptions'!$C$7,(A27-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A27<'Global Assumptions'!$C$10,A27*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A27*'Global Assumptions'!$C$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A27<'Global Assumptions'!$C$14,A27*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":252},{"$f":"IF(A27<'Global Assumptions'!$C$7,A27*$D$10,IF(A27<$F$10,(A27-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A27<$H$7,A27*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,105,0]
[{"v":75000,"d":"75,000"},{"v":0.07635141333333333,"d":"7.64%"},{"v":5726.356,"d":"5,726"},{"$f":"IF(A28<'Global Assumptions'!$C$7,(A28-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A28<'Global Assumptions'!$C$10,A28*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A28*'Global Assumptions'!$C$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A28<'Global Assumptions'!$C$14,A28*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":270},{"$f":"IF(A28<'Global Assumptions'!$C$7,A28*$D$10,IF(A28<$F$10,(A28-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A28<$H$7,A28*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":112.5,"d":"113"},0]
[{"v":80000,"d":"80,000"},{"v":0.07311695,"d":"7.31%"},{"v":5849.356,"d":"5,849"},{"$f":"IF(A29<'Global Assumptions'!$C$7,(A29-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A29<'Global Assumptions'!$C$10,A29*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A29*'Global Assumptions'!$C$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A29<'Global Assumptions'!$C$14,A29*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":288},{"$f":"IF(A29<'Global Assumptions'!$C$7,A29*$D$10,IF(A29<$F$10,(A29-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A29<$H$7,A29*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,120,0]
[{"v":85000,"d":"85,000"},{"v":0.07026301176470588,"d":"7.03%"},{"v":5972.356,"d":"5,972"},{"$f":"IF(A30<'Global Assumptions'!$C$7,(A30-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A30<'Global Assumptions'!$C$10,A30*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A30*'Global Assumptions'!$C$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A30<'Global Assumptions'!$C$14,A30*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":306},{"$f":"IF(A30<'Global Assumptions'!$C$7,A30*$D$10,IF(A30<$F$10,(A30-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A30<$H$7,A30*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":127.5,"d":"128"},0]
[{"v":90000,"d":"90,000"},{"v":0.06764617777777777,"d":"6.76%"},{"v":6088.156,"d":"6,088"},{"$f":"IF(A31<'Global Assumptions'!$C$7,(A31-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A31<'Global Assumptions'!$C$10,A31*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A31*'Global Assumptions'!$C$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A31<'Global Assumptions'!$C$14,A31*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A31<'Global Assumptions'!$C$7,A31*$D$10,IF(A31<$F$10,(A31-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A31<$H$7,A31*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,135,0]
[{"v":95000,"d":"95,000"},{"v":0.06519111578947369,"d":"6.52%"},{"v":6193.156,"d":"6,193"},{"$f":"IF(A32<'Global Assumptions'!$C$7,(A32-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A32<'Global Assumptions'!$C$10,A32*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A32*'Global Assumptions'!$C$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A32<'Global Assumptions'!$C$14,A32*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A32<'Global Assumptions'!$C$7,A32*$D$10,IF(A32<$F$10,(A32-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A32<$H$7,A32*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":142.5,"d":"143"},0]
[{"v":100000,"d":"100,000"},{"v":0.06298156,"d":"6.30%"},{"v":6298.156,"d":"6,298"},{"$f":"IF(A33<'Global Assumptions'!$C$7,(A33-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A33<'Global Assumptions'!$C$10,A33*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A33*'Global Assumptions'!$C$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A33<'Global Assumptions'!$C$14,A33*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A33<'Global Assumptions'!$C$7,A33*$D$10,IF(A33<$F$10,(A33-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A33<$H$7,A33*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,150,0]
[{"v":105000,"d":"105,000"},{"v":0.060982438095238095,"d":"6.10%"},{"v":6403.156,"d":"6,403"},{"$f":"IF(A34<'Global Assumptions'!$C$7,(A34-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A34<'Global Assumptions'!$C$10,A34*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A34*'Global Assumptions'!$C$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A34<'Global Assumptions'!$C$14,A34*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A34<'Global Assumptions'!$C$7,A34*$D$10,IF(A34<$F$10,(A34-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A34<$H$7,A34*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":157.5,"d":"158"},0]
[{"v":110000,"d":"110,000"},{"v":0.059165054545454544,"d":"5.92%"},{"v":6508.156,"d":"6,508"},{"$f":"IF(A35<'Global Assumptions'!$C$7,(A35-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A35<'Global Assumptions'!$C$10,A35*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A35*'Global Assumptions'!$C$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A35<'Global Assumptions'!$C$14,A35*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A35<'Global Assumptions'!$C$7,A35*$D$10,IF(A35<$F$10,(A35-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A35<$H$7,A35*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,165,0]
[{"v":115000,"d":"115,000"},{"v":0.057505704347826085,"d":"5.75%"},{"v":6613.156,"d":"6,613"},{"$f":"IF(A36<'Global Assumptions'!$C$7,(A36-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A36<'Global Assumptions'!$C$10,A36*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A36*'Global Assumptions'!$C$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A36<'Global Assumptions'!$C$14,A36*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A36<'Global Assumptions'!$C$7,A36*$D$10,IF(A36<$F$10,(A36-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A36<$H$7,A36*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":172.5,"d":"173"},0]
[{"v":120000,"d":"120,000"},{"v":0.05598463333333333,"d":"5.60%"},{"v":6718.156,"d":"6,718"},{"$f":"IF(A37<'Global Assumptions'!$C$7,(A37-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A37<'Global Assumptions'!$C$10,A37*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A37*'Global Assumptions'!$C$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A37<'Global Assumptions'!$C$14,A37*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A37<'Global Assumptions'!$C$7,A37*$D$10,IF(A37<$F$10,(A37-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A37<$H$7,A37*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A37*N$10","v":0},0,180,0]
[{"v":125000,"d":"125,000"},{"v":0.054585248,"d":"5.46%"},{"v":6823.156,"d":"6,823"},{"$f":"IF(A38<'Global Assumptions'!$C$7,(A38-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A38<'Global Assumptions'!$C$10,A38*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A38*'Global Assumptions'!$C$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A38<'Global Assumptions'!$C$14,A38*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A38<'Global Assumptions'!$C$7,A38*$D$10,IF(A38<$F$10,(A38-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A38<$H$7,A38*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":187.5,"d":"188"},0]
[{"v":130000,"d":"130,000"},{"v":0.053293507692307694,"d":"5.33%"},{"v":6928.156,"d":"6,928"},{"$f":"IF(A39<'Global Assumptions'!$C$7,(A39-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A39<'Global Assumptions'!$C$10,A39*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A39*'Global Assumptions'!$C$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A39<'Global Assumptions'!$C$14,A39*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A39<'Global Assumptions'!$C$7,A39*$D$10,IF(A39<$F$10,(A39-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A39<$H$7,A39*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,195,0]
[{"v":135000,"d":"135,000"},{"v":0.05209745185185185,"d":"5.21%"},{"v":7033.156,"d":"7,033"},{"$f":"IF(A40<'Global Assumptions'!$C$7,(A40-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A40<'Global Assumptions'!$C$10,A40*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A40*'Global Assumptions'!$C$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A40<'Global Assumptions'!$C$14,A40*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A40<'Global Assumptions'!$C$7,A40*$D$10,IF(A40<$F$10,(A40-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A40<$H$7,A40*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":202.5,"d":"203"},0]
[{"v":140000,"d":"140,000"},{"v":0.05098682857142857,"d":"5.10%"},{"v":7138.156,"d":"7,138"},{"$f":"IF(A41<'Global Assumptions'!$C$7,(A41-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A41<'Global Assumptions'!$C$10,A41*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A41*'Global Assumptions'!$C$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A41<'Global Assumptions'!$C$14,A41*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A41<'Global Assumptions'!$C$7,A41*$D$10,IF(A41<$F$10,(A41-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A41<$H$7,A41*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,210,0]
[{"v":145000,"d":"145,000"},{"v":0.0499528,"d":"5.00%"},{"v":7243.156,"d":"7,243"},{"$f":"IF(A42<'Global Assumptions'!$C$7,(A42-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A42<'Global Assumptions'!$C$10,A42*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A42*'Global Assumptions'!$C$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A42<'Global Assumptions'!$C$14,A42*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A42<'Global Assumptions'!$C$7,A42*$D$10,IF(A42<$F$10,(A42-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A42<$H$7,A42*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":217.5,"d":"218"},0]
[{"v":150000,"d":"150,000"},{"v":0.048987706666666665,"d":"4.90%"},{"v":7348.156,"d":"7,348"},{"$f":"IF(A43<'Global Assumptions'!$C$7,(A43-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A43<'Global Assumptions'!$C$10,A43*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A43*'Global Assumptions'!$C$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A43<'Global Assumptions'!$C$14,A43*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A43<'Global Assumptions'!$C$7,A43*$D$10,IF(A43<$F$10,(A43-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A43<$H$7,A43*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,225,0]
[{"v":155000,"d":"155,000"},{"v":0.04808487741935484,"d":"4.81%"},{"v":7453.156,"d":"7,453"},{"$f":"IF(A44<'Global Assumptions'!$C$7,(A44-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A44<'Global Assumptions'!$C$10,A44*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A44*'Global Assumptions'!$C$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A44<'Global Assumptions'!$C$14,A44*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A44<'Global Assumptions'!$C$7,A44*$D$10,IF(A44<$F$10,(A44-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A44<$H$7,A44*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":232.5,"d":"233"},0]
[{"v":160000,"d":"160,000"},{"v":0.047238475,"d":"4.72%"},{"v":7558.156,"d":"7,558"},{"$f":"IF(A45<'Global Assumptions'!$C$7,(A45-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A45<'Global Assumptions'!$C$10,A45*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A45*'Global Assumptions'!$C$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A45<'Global Assumptions'!$C$14,A45*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A45<'Global Assumptions'!$C$7,A45*$D$10,IF(A45<$F$10,(A45-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A45<$H$7,A45*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,240,0]
[{"v":165000,"d":"165,000"},{"v":0.046443369696969695,"d":"4.64%"},{"v":7663.156,"d":"7,663"},{"$f":"IF(A46<'Global Assumptions'!$C$7,(A46-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A46<'Global Assumptions'!$C$10,A46*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A46*'Global Assumptions'!$C$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A46<'Global Assumptions'!$C$14,A46*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A46<'Global Assumptions'!$C$7,A46*$D$10,IF(A46<$F$10,(A46-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A46<$H$7,A46*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":247.5,"d":"248"},0]
[{"v":170000,"d":"170,000"},{"v":0.04569503529411765,"d":"4.57%"},{"v":7768.156,"d":"7,768"},{"$f":"IF(A47<'Global Assumptions'!$C$7,(A47-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A47<'Global Assumptions'!$C$10,A47*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A47*'Global Assumptions'!$C$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A47<'Global Assumptions'!$C$14,A47*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A47<'Global Assumptions'!$C$7,A47*$D$10,IF(A47<$F$10,(A47-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A47<$H$7,A47*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,255,0]
[{"v":175000,"d":"175,000"},{"v":0.04498946285714286,"d":"4.50%"},{"v":7873.156,"d":"7,873"},{"$f":"IF(A48<'Global Assumptions'!$C$7,(A48-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A48<'Global Assumptions'!$C$10,A48*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A48*'Global Assumptions'!$C$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A48<'Global Assumptions'!$C$14,A48*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A48<'Global Assumptions'!$C$7,A48*$D$10,IF(A48<$F$10,(A48-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A48<$H$7,A48*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":262.5,"d":"263"},0]
[{"v":180000,"d":"180,000"},{"v":0.04432308888888889,"d":"4.43%"},{"v":7978.156,"d":"7,978"},{"$f":"IF(A49<'Global Assumptions'!$C$7,(A49-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A49<'Global Assumptions'!$C$10,A49*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A49*'Global Assumptions'!$C$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A49<'Global Assumptions'!$C$14,A49*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A49<'Global Assumptions'!$C$7,A49*$D$10,IF(A49<$F$10,(A49-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A49<$H$7,A49*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,270,0]
[{"v":185000,"d":"185,000"},{"v":0.043692735135135136,"d":"4.37%"},{"v":8083.156,"d":"8,083"},{"$f":"IF(A50<'Global Assumptions'!$C$7,(A50-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A50<'Global Assumptions'!$C$10,A50*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A50*'Global Assumptions'!$C$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A50<'Global Assumptions'!$C$14,A50*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A50<'Global Assumptions'!$C$7,A50*$D$10,IF(A50<$F$10,(A50-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A50<$H$7,A50*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":277.5,"d":"278"},0]
[{"v":190000,"d":"190,000"},{"v":0.04309555789473684,"d":"4.31%"},{"v":8188.156,"d":"8,188"},{"$f":"IF(A51<'Global Assumptions'!$C$7,(A51-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A51<'Global Assumptions'!$C$10,A51*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A51*'Global Assumptions'!$C$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A51<'Global Assumptions'!$C$14,A51*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A51<'Global Assumptions'!$C$7,A51*$D$10,IF(A51<$F$10,(A51-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A51<$H$7,A51*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,285,0]
[{"v":195000,"d":"195,000"},{"v":0.04252900512820512,"d":"4.25%"},{"v":8293.155999999999,"d":"8,293"},{"$f":"IF(A52<'Global Assumptions'!$C$7,(A52-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A52<'Global Assumptions'!$C$10,A52*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A52*'Global Assumptions'!$C$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A52<'Global Assumptions'!$C$14,A52*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A52<'Global Assumptions'!$C$7,A52*$D$10,IF(A52<$F$10,(A52-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A52<$H$7,A52*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":292.5,"d":"293"},0]
[{"v":200000,"d":"200,000"},{"v":0.04199078,"d":"4.20%"},{"v":8398.155999999999,"d":"8,398"},{"$f":"IF(A53<'Global Assumptions'!$C$7,(A53-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9,('Global Assumptions'!$C$7-'Global Assumptions'!$C$8)*'Global Assumptions'!$C$9)","v":{"v":2544.3,"d":"2,544"}},{"$f":"IF(A53<'Global Assumptions'!$C$10,A53*'Global Assumptions'!$C$11*$H$3,'Global Assumptions'!$C$10*'Global Assumptions'!$C$11*$H$3)","v":{"v":1337.056,"d":"1,337"}},{"$f":"+A53*'Global Assumptions'!$C$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A53<'Global Assumptions'!$C$14,A53*'Global Assumptions'!$C$13,'Global Assumptions'!$C$14*'Global Assumptions'!$C$13)","v":{"v":316.8,"d":"317"}},{"$f":"IF(A53<'Global Assumptions'!$C$7,A53*$D$10,IF(A53<$F$10,(A53-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10,($F$10-'Global Assumptions'!$C$7)*$E$10+'Global Assumptions'!$C$7*$D$10))*$G$10","v":0},{"$f":"+'Global Assumptions'!$C$19*$H$4+'Global Assumptions'!$C$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$C$21*$H$4+'Global Assumptions'!$C$22*$H$5","v":0},{"$f":"IF(A53<$H$7,A53*'Global Assumptions'!$C$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$C$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,300,0]
[]
[{"$f":"+'Global Assumptions'!D4","v":"FY18 Budget"}]
[{"v":20000,"d":"20,000"},{"$f":"+C56/A56","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"SUM(D56:Q56)","v":{"v":1810.15,"d":"1,810"}},{"$f":"IF(A56<'Global Assumptions'!$D$7,(A56-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A56<'Global Assumptions'!$D$10,A56*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A56*'Global Assumptions'!$D$12","v":390},{"$f":"IF(A56<'Global Assumptions'!$D$14,A56*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":72},{"$f":"IF(A56<'Global Assumptions'!$D$7,A56*$D$11,IF(A56<$F$11,(A56-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A56<$H$7,A56*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$11","v":0},{"$f":"+$A56*N$11","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.09224,"d":"9.22%"},{"v":2306,"d":"2,306"},{"$f":"IF(A57<'Global Assumptions'!$D$7,(A57-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A57<'Global Assumptions'!$D$10,A57*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":658},{"$f":"+A57*'Global Assumptions'!$D$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A57<'Global Assumptions'!$D$14,A57*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":90},{"$f":"IF(A57<'Global Assumptions'!$D$7,A57*$D$11,IF(A57<$F$11,(A57-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A57<$H$7,A57*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A58<'Global Assumptions'!$D$7,(A58-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A58<'Global Assumptions'!$D$10,A58*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A58*'Global Assumptions'!$D$12","v":585},{"$f":"IF(A58<'Global Assumptions'!$D$14,A58*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":108},{"$f":"IF(A58<'Global Assumptions'!$D$7,A58*$D$11,IF(A58<$F$11,(A58-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A58<$H$7,A58*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.09422,"d":"9.42%"},{"v":3297.7,"d":"3,298"},{"$f":"IF(A59<'Global Assumptions'!$D$7,(A59-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A59<'Global Assumptions'!$D$10,A59*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A59*'Global Assumptions'!$D$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A59<'Global Assumptions'!$D$14,A59*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":126},{"$f":"IF(A59<'Global Assumptions'!$D$7,A59*$D$11,IF(A59<$F$11,(A59-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A59<$H$7,A59*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A60<'Global Assumptions'!$D$7,(A60-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A60<'Global Assumptions'!$D$10,A60*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A60*'Global Assumptions'!$D$12","v":780},{"$f":"IF(A60<'Global Assumptions'!$D$14,A60*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":144},{"$f":"IF(A60<'Global Assumptions'!$D$7,A60*$D$11,IF(A60<$F$11,(A60-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A60<$H$7,A60*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.09531999999999999,"d":"9.53%"},{"v":4289.4,"d":"4,289"},{"$f":"IF(A61<'Global Assumptions'!$D$7,(A61-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A61<'Global Assumptions'!$D$10,A61*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A61*'Global Assumptions'!$D$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A61<'Global Assumptions'!$D$14,A61*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":162},{"$f":"IF(A61<'Global Assumptions'!$D$7,A61*$D$11,IF(A61<$F$11,(A61-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A61<$H$7,A61*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A62<'Global Assumptions'!$D$7,(A62-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A62<'Global Assumptions'!$D$10,A62*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A62*'Global Assumptions'!$D$12","v":975},{"$f":"IF(A62<'Global Assumptions'!$D$14,A62*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":180},{"$f":"IF(A62<'Global Assumptions'!$D$7,A62*$D$11,IF(A62<$F$11,(A62-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A62<$H$7,A62*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.09463221818181818,"d":"9.46%"},{"v":5204.772,"d":"5,205"},{"$f":"IF(A63<'Global Assumptions'!$D$7,(A63-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A63<'Global Assumptions'!$D$10,A63*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A63*'Global Assumptions'!$D$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A63<'Global Assumptions'!$D$14,A63*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":198},{"$f":"IF(A63<'Global Assumptions'!$D$7,A63*$D$11,IF(A63<$F$11,(A63-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A63<$H$7,A63*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.08968203333333334,"d":"8.97%"},{"v":5380.9220000000005,"d":"5,381"},{"$f":"IF(A64<'Global Assumptions'!$D$7,(A64-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A64<'Global Assumptions'!$D$10,A64*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A64*'Global Assumptions'!$D$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A64<'Global Assumptions'!$D$14,A64*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":216},{"$f":"IF(A64<'Global Assumptions'!$D$7,A64*$D$11,IF(A64<$F$11,(A64-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A64<$H$7,A64*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.08457956923076924,"d":"8.46%"},{"v":5497.6720000000005,"d":"5,498"},{"$f":"IF(A65<'Global Assumptions'!$D$7,(A65-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A65<'Global Assumptions'!$D$10,A65*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A65*'Global Assumptions'!$D$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A65<'Global Assumptions'!$D$14,A65*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":234},{"$f":"IF(A65<'Global Assumptions'!$D$7,A65*$D$11,IF(A65<$F$11,(A65-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A65<$H$7,A65*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.08020602857142858,"d":"8.02%"},{"v":5614.4220000000005,"d":"5,614"},{"$f":"IF(A66<'Global Assumptions'!$D$7,(A66-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A66<'Global Assumptions'!$D$10,A66*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A66*'Global Assumptions'!$D$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A66<'Global Assumptions'!$D$14,A66*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":252},{"$f":"IF(A66<'Global Assumptions'!$D$7,A66*$D$11,IF(A66<$F$11,(A66-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A66<$H$7,A66*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.07641562666666667,"d":"7.64%"},{"v":5731.1720000000005,"d":"5,731"},{"$f":"IF(A67<'Global Assumptions'!$D$7,(A67-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A67<'Global Assumptions'!$D$10,A67*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A67*'Global Assumptions'!$D$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A67<'Global Assumptions'!$D$14,A67*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":270},{"$f":"IF(A67<'Global Assumptions'!$D$7,A67*$D$11,IF(A67<$F$11,(A67-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A67<$H$7,A67*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.07309902500000001,"d":"7.31%"},{"v":5847.9220000000005,"d":"5,848"},{"$f":"IF(A68<'Global Assumptions'!$D$7,(A68-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A68<'Global Assumptions'!$D$10,A68*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A68*'Global Assumptions'!$D$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A68<'Global Assumptions'!$D$14,A68*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":288},{"$f":"IF(A68<'Global Assumptions'!$D$7,A68*$D$11,IF(A68<$F$11,(A68-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A68<$H$7,A68*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07017261176470589,"d":"7.02%"},{"v":5964.6720000000005,"d":"5,965"},{"$f":"IF(A69<'Global Assumptions'!$D$7,(A69-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A69<'Global Assumptions'!$D$10,A69*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A69*'Global Assumptions'!$D$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A69<'Global Assumptions'!$D$14,A69*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":306},{"$f":"IF(A69<'Global Assumptions'!$D$7,A69*$D$11,IF(A69<$F$11,(A69-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A69<$H$7,A69*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06757135555555556,"d":"6.76%"},{"v":6081.4220000000005,"d":"6,081"},{"$f":"IF(A70<'Global Assumptions'!$D$7,(A70-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A70<'Global Assumptions'!$D$10,A70*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A70*'Global Assumptions'!$D$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A70<'Global Assumptions'!$D$14,A70*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":324},{"$f":"IF(A70<'Global Assumptions'!$D$7,A70*$D$11,IF(A70<$F$11,(A70-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A70<$H$7,A70*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06508854736842105,"d":"6.51%"},{"v":6183.412,"d":"6,183"},{"$f":"IF(A71<'Global Assumptions'!$D$7,(A71-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A71<'Global Assumptions'!$D$10,A71*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A71*'Global Assumptions'!$D$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A71<'Global Assumptions'!$D$14,A71*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A71<'Global Assumptions'!$D$7,A71*$D$11,IF(A71<$F$11,(A71-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A71<$H$7,A71*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.06282162000000001,"d":"6.28%"},{"v":6282.162,"d":"6,282"},{"$f":"IF(A72<'Global Assumptions'!$D$7,(A72-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A72<'Global Assumptions'!$D$10,A72*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A72*'Global Assumptions'!$D$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A72<'Global Assumptions'!$D$14,A72*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A72<'Global Assumptions'!$D$7,A72*$D$11,IF(A72<$F$11,(A72-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A72<$H$7,A72*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.060770590476190475,"d":"6.08%"},{"v":6380.912,"d":"6,381"},{"$f":"IF(A73<'Global Assumptions'!$D$7,(A73-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A73<'Global Assumptions'!$D$10,A73*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A73*'Global Assumptions'!$D$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A73<'Global Assumptions'!$D$14,A73*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A73<'Global Assumptions'!$D$7,A73*$D$11,IF(A73<$F$11,(A73-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A73<$H$7,A73*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.05890601818181818,"d":"5.89%"},{"v":6479.662,"d":"6,480"},{"$f":"IF(A74<'Global Assumptions'!$D$7,(A74-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A74<'Global Assumptions'!$D$10,A74*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A74*'Global Assumptions'!$D$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A74<'Global Assumptions'!$D$14,A74*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A74<'Global Assumptions'!$D$7,A74*$D$11,IF(A74<$F$11,(A74-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A74<$H$7,A74*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05720358260869565,"d":"5.72%"},{"v":6578.412,"d":"6,578"},{"$f":"IF(A75<'Global Assumptions'!$D$7,(A75-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A75<'Global Assumptions'!$D$10,A75*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A75*'Global Assumptions'!$D$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A75<'Global Assumptions'!$D$14,A75*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A75<'Global Assumptions'!$D$7,A75*$D$11,IF(A75<$F$11,(A75-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A75<$H$7,A75*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.05564301666666667,"d":"5.56%"},{"v":6677.162,"d":"6,677"},{"$f":"IF(A76<'Global Assumptions'!$D$7,(A76-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A76<'Global Assumptions'!$D$10,A76*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A76*'Global Assumptions'!$D$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A76<'Global Assumptions'!$D$14,A76*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A76<'Global Assumptions'!$D$7,A76*$D$11,IF(A76<$F$11,(A76-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A76<$H$7,A76*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A76*N$11","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.054207296,"d":"5.42%"},{"v":6775.912,"d":"6,776"},{"$f":"IF(A77<'Global Assumptions'!$D$7,(A77-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A77<'Global Assumptions'!$D$10,A77*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A77*'Global Assumptions'!$D$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A77<'Global Assumptions'!$D$14,A77*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A77<'Global Assumptions'!$D$7,A77*$D$11,IF(A77<$F$11,(A77-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A77<$H$7,A77*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.052882015384615386,"d":"5.29%"},{"v":6874.662,"d":"6,875"},{"$f":"IF(A78<'Global Assumptions'!$D$7,(A78-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A78<'Global Assumptions'!$D$10,A78*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A78*'Global Assumptions'!$D$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A78<'Global Assumptions'!$D$14,A78*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A78<'Global Assumptions'!$D$7,A78*$D$11,IF(A78<$F$11,(A78-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A78<$H$7,A78*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.05165490370370371,"d":"5.17%"},{"v":6973.412,"d":"6,973"},{"$f":"IF(A79<'Global Assumptions'!$D$7,(A79-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A79<'Global Assumptions'!$D$10,A79*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A79*'Global Assumptions'!$D$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A79<'Global Assumptions'!$D$14,A79*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A79<'Global Assumptions'!$D$7,A79*$D$11,IF(A79<$F$11,(A79-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A79<$H$7,A79*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.05051544285714286,"d":"5.05%"},{"v":7072.162,"d":"7,072"},{"$f":"IF(A80<'Global Assumptions'!$D$7,(A80-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A80<'Global Assumptions'!$D$10,A80*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A80*'Global Assumptions'!$D$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A80<'Global Assumptions'!$D$14,A80*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A80<'Global Assumptions'!$D$7,A80*$D$11,IF(A80<$F$11,(A80-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A80<$H$7,A80*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.04945456551724138,"d":"4.95%"},{"v":7170.912,"d":"7,171"},{"$f":"IF(A81<'Global Assumptions'!$D$7,(A81-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A81<'Global Assumptions'!$D$10,A81*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A81*'Global Assumptions'!$D$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A81<'Global Assumptions'!$D$14,A81*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A81<'Global Assumptions'!$D$7,A81*$D$11,IF(A81<$F$11,(A81-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A81<$H$7,A81*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.04846441333333334,"d":"4.85%"},{"v":7269.662,"d":"7,270"},{"$f":"IF(A82<'Global Assumptions'!$D$7,(A82-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A82<'Global Assumptions'!$D$10,A82*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A82*'Global Assumptions'!$D$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A82<'Global Assumptions'!$D$14,A82*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A82<'Global Assumptions'!$D$7,A82*$D$11,IF(A82<$F$11,(A82-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A82<$H$7,A82*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04753814193548387,"d":"4.75%"},{"v":7368.412,"d":"7,368"},{"$f":"IF(A83<'Global Assumptions'!$D$7,(A83-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A83<'Global Assumptions'!$D$10,A83*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A83*'Global Assumptions'!$D$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A83<'Global Assumptions'!$D$14,A83*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A83<'Global Assumptions'!$D$7,A83*$D$11,IF(A83<$F$11,(A83-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A83<$H$7,A83*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0466697625,"d":"4.67%"},{"v":7467.162,"d":"7,467"},{"$f":"IF(A84<'Global Assumptions'!$D$7,(A84-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A84<'Global Assumptions'!$D$10,A84*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A84*'Global Assumptions'!$D$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A84<'Global Assumptions'!$D$14,A84*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A84<'Global Assumptions'!$D$7,A84*$D$11,IF(A84<$F$11,(A84-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A84<$H$7,A84*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04585401212121212,"d":"4.59%"},{"v":7565.912,"d":"7,566"},{"$f":"IF(A85<'Global Assumptions'!$D$7,(A85-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A85<'Global Assumptions'!$D$10,A85*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A85*'Global Assumptions'!$D$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A85<'Global Assumptions'!$D$14,A85*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A85<'Global Assumptions'!$D$7,A85*$D$11,IF(A85<$F$11,(A85-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A85<$H$7,A85*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.04508624705882353,"d":"4.51%"},{"v":7664.662,"d":"7,665"},{"$f":"IF(A86<'Global Assumptions'!$D$7,(A86-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A86<'Global Assumptions'!$D$10,A86*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A86*'Global Assumptions'!$D$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A86<'Global Assumptions'!$D$14,A86*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A86<'Global Assumptions'!$D$7,A86*$D$11,IF(A86<$F$11,(A86-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A86<$H$7,A86*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.044362354285714285,"d":"4.44%"},{"v":7763.412,"d":"7,763"},{"$f":"IF(A87<'Global Assumptions'!$D$7,(A87-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A87<'Global Assumptions'!$D$10,A87*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A87*'Global Assumptions'!$D$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A87<'Global Assumptions'!$D$14,A87*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A87<'Global Assumptions'!$D$7,A87*$D$11,IF(A87<$F$11,(A87-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A87<$H$7,A87*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04367867777777778,"d":"4.37%"},{"v":7862.162,"d":"7,862"},{"$f":"IF(A88<'Global Assumptions'!$D$7,(A88-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A88<'Global Assumptions'!$D$10,A88*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A88*'Global Assumptions'!$D$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A88<'Global Assumptions'!$D$14,A88*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A88<'Global Assumptions'!$D$7,A88*$D$11,IF(A88<$F$11,(A88-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A88<$H$7,A88*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.04303195675675676,"d":"4.30%"},{"v":7960.912,"d":"7,961"},{"$f":"IF(A89<'Global Assumptions'!$D$7,(A89-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A89<'Global Assumptions'!$D$10,A89*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A89*'Global Assumptions'!$D$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A89<'Global Assumptions'!$D$14,A89*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A89<'Global Assumptions'!$D$7,A89*$D$11,IF(A89<$F$11,(A89-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A89<$H$7,A89*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04241927368421053,"d":"4.24%"},{"v":8059.662,"d":"8,060"},{"$f":"IF(A90<'Global Assumptions'!$D$7,(A90-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A90<'Global Assumptions'!$D$10,A90*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A90*'Global Assumptions'!$D$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A90<'Global Assumptions'!$D$14,A90*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A90<'Global Assumptions'!$D$7,A90*$D$11,IF(A90<$F$11,(A90-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A90<$H$7,A90*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.041838010256410256,"d":"4.18%"},{"v":8158.412,"d":"8,158"},{"$f":"IF(A91<'Global Assumptions'!$D$7,(A91-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A91<'Global Assumptions'!$D$10,A91*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A91*'Global Assumptions'!$D$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A91<'Global Assumptions'!$D$14,A91*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A91<'Global Assumptions'!$D$7,A91*$D$11,IF(A91<$F$11,(A91-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A91<$H$7,A91*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04128581,"d":"4.13%"},{"v":8257.162,"d":"8,257"},{"$f":"IF(A92<'Global Assumptions'!$D$7,(A92-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9,('Global Assumptions'!$D$7-'Global Assumptions'!$D$8)*'Global Assumptions'!$D$9)","v":{"v":2608.65,"d":"2,609"}},{"$f":"IF(A92<'Global Assumptions'!$D$10,A92*'Global Assumptions'!$D$11*$H$3,'Global Assumptions'!$D$10*'Global Assumptions'!$D$11*$H$3)","v":{"v":1371.272,"d":"1,371"}},{"$f":"+A92*'Global Assumptions'!$D$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A92<'Global Assumptions'!$D$14,A92*'Global Assumptions'!$D$13,'Global Assumptions'!$D$14*'Global Assumptions'!$D$13)","v":{"v":327.24,"d":"327"}},{"$f":"IF(A92<'Global Assumptions'!$D$7,A92*$D$11,IF(A92<$F$11,(A92-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11,($F$11-'Global Assumptions'!$D$7)*$E$11+'Global Assumptions'!$D$7*$D$11))*$G$11","v":0},{"$f":"+'Global Assumptions'!$D$19*$H$4+'Global Assumptions'!$D$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$D$21*$H$4+'Global Assumptions'!$D$22*$H$5","v":0},{"$f":"IF(A92<$H$7,A92*'Global Assumptions'!$D$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$D$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!E4","v":"FY19 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C95/A95","v":{"v":0.0905075,"d":"9.05%"}},{"$f":"SUM(D95:Q95)","v":{"v":1810.15,"d":"1,810"}},{"$f":"IF(A95<'Global Assumptions'!$E$7,(A95-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":816.75,"d":"817"}},{"$f":"IF(A95<'Global Assumptions'!$E$10,A95*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A95*'Global Assumptions'!$E$12","v":390},{"$f":"IF(A95<'Global Assumptions'!$E$14,A95*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":72},{"$f":"IF(A95<'Global Assumptions'!$E$7,A95*$D$12,IF(A95<$F$12,(A95-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A95<$H$7,A95*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$12","v":0},{"$f":"+$A95*N$12","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.09224,"d":"9.22%"},{"v":2306,"d":"2,306"},{"$f":"IF(A96<'Global Assumptions'!$E$7,(A96-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1064.25,"d":"1,064"}},{"$f":"IF(A96<'Global Assumptions'!$E$10,A96*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":658},{"$f":"+A96*'Global Assumptions'!$E$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A96<'Global Assumptions'!$E$14,A96*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":90},{"$f":"IF(A96<'Global Assumptions'!$E$7,A96*$D$12,IF(A96<$F$12,(A96-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A96<$H$7,A96*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.09339499999999999,"d":"9.34%"},{"v":2801.85,"d":"2,802"},{"$f":"IF(A97<'Global Assumptions'!$E$7,(A97-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1311.75,"d":"1,312"}},{"$f":"IF(A97<'Global Assumptions'!$E$10,A97*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A97*'Global Assumptions'!$E$12","v":585},{"$f":"IF(A97<'Global Assumptions'!$E$14,A97*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":108},{"$f":"IF(A97<'Global Assumptions'!$E$7,A97*$D$12,IF(A97<$F$12,(A97-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A97<$H$7,A97*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.09422,"d":"9.42%"},{"v":3297.7,"d":"3,298"},{"$f":"IF(A98<'Global Assumptions'!$E$7,(A98-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1559.25,"d":"1,559"}},{"$f":"IF(A98<'Global Assumptions'!$E$10,A98*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A98*'Global Assumptions'!$E$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A98<'Global Assumptions'!$E$14,A98*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":126},{"$f":"IF(A98<'Global Assumptions'!$E$7,A98*$D$12,IF(A98<$F$12,(A98-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A98<$H$7,A98*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.09483875,"d":"9.48%"},{"v":3793.55,"d":"3,794"},{"$f":"IF(A99<'Global Assumptions'!$E$7,(A99-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":1806.75,"d":"1,807"}},{"$f":"IF(A99<'Global Assumptions'!$E$10,A99*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A99*'Global Assumptions'!$E$12","v":780},{"$f":"IF(A99<'Global Assumptions'!$E$14,A99*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":144},{"$f":"IF(A99<'Global Assumptions'!$E$7,A99*$D$12,IF(A99<$F$12,(A99-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A99<$H$7,A99*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.09531999999999999,"d":"9.53%"},{"v":4289.4,"d":"4,289"},{"$f":"IF(A100<'Global Assumptions'!$E$7,(A100-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2054.25,"d":"2,054"}},{"$f":"IF(A100<'Global Assumptions'!$E$10,A100*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A100*'Global Assumptions'!$E$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A100<'Global Assumptions'!$E$14,A100*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":162},{"$f":"IF(A100<'Global Assumptions'!$E$7,A100*$D$12,IF(A100<$F$12,(A100-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A100<$H$7,A100*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.095705,"d":"9.57%"},{"v":4785.25,"d":"4,785"},{"$f":"IF(A101<'Global Assumptions'!$E$7,(A101-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2301.75,"d":"2,302"}},{"$f":"IF(A101<'Global Assumptions'!$E$10,A101*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A101*'Global Assumptions'!$E$12","v":975},{"$f":"IF(A101<'Global Assumptions'!$E$14,A101*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":180},{"$f":"IF(A101<'Global Assumptions'!$E$7,A101*$D$12,IF(A101<$F$12,(A101-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A101<$H$7,A101*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.09525432727272727,"d":"9.53%"},{"v":5238.988,"d":"5,239"},{"$f":"IF(A102<'Global Assumptions'!$E$7,(A102-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2549.25,"d":"2,549"}},{"$f":"IF(A102<'Global Assumptions'!$E$10,A102*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A102*'Global Assumptions'!$E$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A102<'Global Assumptions'!$E$14,A102*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":198},{"$f":"IF(A102<'Global Assumptions'!$E$7,A102*$D$12,IF(A102<$F$12,(A102-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A102<$H$7,A102*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.09132480000000001,"d":"9.13%"},{"v":5479.488,"d":"5,479"},{"$f":"IF(A103<'Global Assumptions'!$E$7,(A103-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A103<'Global Assumptions'!$E$10,A103*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A103*'Global Assumptions'!$E$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A103<'Global Assumptions'!$E$14,A103*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":216},{"$f":"IF(A103<'Global Assumptions'!$E$7,A103*$D$12,IF(A103<$F$12,(A103-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A103<$H$7,A103*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.08609596923076923,"d":"8.61%"},{"v":5596.238,"d":"5,596"},{"$f":"IF(A104<'Global Assumptions'!$E$7,(A104-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A104<'Global Assumptions'!$E$10,A104*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A104*'Global Assumptions'!$E$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A104<'Global Assumptions'!$E$14,A104*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":234},{"$f":"IF(A104<'Global Assumptions'!$E$7,A104*$D$12,IF(A104<$F$12,(A104-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A104<$H$7,A104*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.08161411428571429,"d":"8.16%"},{"v":5712.988,"d":"5,713"},{"$f":"IF(A105<'Global Assumptions'!$E$7,(A105-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A105<'Global Assumptions'!$E$10,A105*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A105*'Global Assumptions'!$E$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A105<'Global Assumptions'!$E$14,A105*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":252},{"$f":"IF(A105<'Global Assumptions'!$E$7,A105*$D$12,IF(A105<$F$12,(A105-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A105<$H$7,A105*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.07772984000000001,"d":"7.77%"},{"v":5829.738,"d":"5,830"},{"$f":"IF(A106<'Global Assumptions'!$E$7,(A106-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A106<'Global Assumptions'!$E$10,A106*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A106*'Global Assumptions'!$E$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A106<'Global Assumptions'!$E$14,A106*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":270},{"$f":"IF(A106<'Global Assumptions'!$E$7,A106*$D$12,IF(A106<$F$12,(A106-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A106<$H$7,A106*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.0743311,"d":"7.43%"},{"v":5946.488,"d":"5,946"},{"$f":"IF(A107<'Global Assumptions'!$E$7,(A107-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A107<'Global Assumptions'!$E$10,A107*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A107*'Global Assumptions'!$E$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A107<'Global Assumptions'!$E$14,A107*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":288},{"$f":"IF(A107<'Global Assumptions'!$E$7,A107*$D$12,IF(A107<$F$12,(A107-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A107<$H$7,A107*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07133221176470589,"d":"7.13%"},{"v":6063.238,"d":"6,063"},{"$f":"IF(A108<'Global Assumptions'!$E$7,(A108-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A108<'Global Assumptions'!$E$10,A108*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A108*'Global Assumptions'!$E$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A108<'Global Assumptions'!$E$14,A108*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":306},{"$f":"IF(A108<'Global Assumptions'!$E$7,A108*$D$12,IF(A108<$F$12,(A108-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A108<$H$7,A108*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.06866653333333333,"d":"6.87%"},{"v":6179.988,"d":"6,180"},{"$f":"IF(A109<'Global Assumptions'!$E$7,(A109-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A109<'Global Assumptions'!$E$10,A109*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A109*'Global Assumptions'!$E$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A109<'Global Assumptions'!$E$14,A109*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":324},{"$f":"IF(A109<'Global Assumptions'!$E$7,A109*$D$12,IF(A109<$F$12,(A109-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A109<$H$7,A109*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.06623976842105263,"d":"6.62%"},{"v":6292.778,"d":"6,293"},{"$f":"IF(A110<'Global Assumptions'!$E$7,(A110-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A110<'Global Assumptions'!$E$10,A110*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A110*'Global Assumptions'!$E$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A110<'Global Assumptions'!$E$14,A110*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A110<'Global Assumptions'!$E$7,A110*$D$12,IF(A110<$F$12,(A110-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A110<$H$7,A110*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.06391528,"d":"6.39%"},{"v":6391.528,"d":"6,392"},{"$f":"IF(A111<'Global Assumptions'!$E$7,(A111-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A111<'Global Assumptions'!$E$10,A111*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A111*'Global Assumptions'!$E$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A111<'Global Assumptions'!$E$14,A111*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A111<'Global Assumptions'!$E$7,A111*$D$12,IF(A111<$F$12,(A111-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A111<$H$7,A111*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.061812171428571434,"d":"6.18%"},{"v":6490.278,"d":"6,490"},{"$f":"IF(A112<'Global Assumptions'!$E$7,(A112-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A112<'Global Assumptions'!$E$10,A112*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A112*'Global Assumptions'!$E$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A112<'Global Assumptions'!$E$14,A112*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A112<'Global Assumptions'!$E$7,A112*$D$12,IF(A112<$F$12,(A112-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A112<$H$7,A112*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.05990025454545455,"d":"5.99%"},{"v":6589.028,"d":"6,589"},{"$f":"IF(A113<'Global Assumptions'!$E$7,(A113-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A113<'Global Assumptions'!$E$10,A113*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A113*'Global Assumptions'!$E$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A113<'Global Assumptions'!$E$14,A113*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A113<'Global Assumptions'!$E$7,A113*$D$12,IF(A113<$F$12,(A113-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A113<$H$7,A113*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.05815459130434783,"d":"5.82%"},{"v":6687.778,"d":"6,688"},{"$f":"IF(A114<'Global Assumptions'!$E$7,(A114-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A114<'Global Assumptions'!$E$10,A114*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A114*'Global Assumptions'!$E$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A114<'Global Assumptions'!$E$14,A114*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A114<'Global Assumptions'!$E$7,A114*$D$12,IF(A114<$F$12,(A114-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A114<$H$7,A114*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.056554400000000005,"d":"5.66%"},{"v":6786.528,"d":"6,787"},{"$f":"IF(A115<'Global Assumptions'!$E$7,(A115-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A115<'Global Assumptions'!$E$10,A115*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A115*'Global Assumptions'!$E$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A115<'Global Assumptions'!$E$14,A115*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A115<'Global Assumptions'!$E$7,A115*$D$12,IF(A115<$F$12,(A115-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A115<$H$7,A115*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A115*N$12","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.055082224,"d":"5.51%"},{"v":6885.278,"d":"6,885"},{"$f":"IF(A116<'Global Assumptions'!$E$7,(A116-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A116<'Global Assumptions'!$E$10,A116*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A116*'Global Assumptions'!$E$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A116<'Global Assumptions'!$E$14,A116*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A116<'Global Assumptions'!$E$7,A116*$D$12,IF(A116<$F$12,(A116-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A116<$H$7,A116*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.05372329230769231,"d":"5.37%"},{"v":6984.028,"d":"6,984"},{"$f":"IF(A117<'Global Assumptions'!$E$7,(A117-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A117<'Global Assumptions'!$E$10,A117*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A117*'Global Assumptions'!$E$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A117<'Global Assumptions'!$E$14,A117*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A117<'Global Assumptions'!$E$7,A117*$D$12,IF(A117<$F$12,(A117-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A117<$H$7,A117*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.05246502222222223,"d":"5.25%"},{"v":7082.778,"d":"7,083"},{"$f":"IF(A118<'Global Assumptions'!$E$7,(A118-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A118<'Global Assumptions'!$E$10,A118*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A118*'Global Assumptions'!$E$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A118<'Global Assumptions'!$E$14,A118*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A118<'Global Assumptions'!$E$7,A118*$D$12,IF(A118<$F$12,(A118-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A118<$H$7,A118*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.051296628571428575,"d":"5.13%"},{"v":7181.528,"d":"7,182"},{"$f":"IF(A119<'Global Assumptions'!$E$7,(A119-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A119<'Global Assumptions'!$E$10,A119*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A119*'Global Assumptions'!$E$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A119<'Global Assumptions'!$E$14,A119*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A119<'Global Assumptions'!$E$7,A119*$D$12,IF(A119<$F$12,(A119-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A119<$H$7,A119*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05020881379310345,"d":"5.02%"},{"v":7280.278,"d":"7,280"},{"$f":"IF(A120<'Global Assumptions'!$E$7,(A120-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A120<'Global Assumptions'!$E$10,A120*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A120*'Global Assumptions'!$E$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A120<'Global Assumptions'!$E$14,A120*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A120<'Global Assumptions'!$E$7,A120*$D$12,IF(A120<$F$12,(A120-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A120<$H$7,A120*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.049193520000000004,"d":"4.92%"},{"v":7379.028,"d":"7,379"},{"$f":"IF(A121<'Global Assumptions'!$E$7,(A121-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A121<'Global Assumptions'!$E$10,A121*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A121*'Global Assumptions'!$E$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A121<'Global Assumptions'!$E$14,A121*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A121<'Global Assumptions'!$E$7,A121*$D$12,IF(A121<$F$12,(A121-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A121<$H$7,A121*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.04824372903225806,"d":"4.82%"},{"v":7477.778,"d":"7,478"},{"$f":"IF(A122<'Global Assumptions'!$E$7,(A122-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A122<'Global Assumptions'!$E$10,A122*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A122*'Global Assumptions'!$E$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A122<'Global Assumptions'!$E$14,A122*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A122<'Global Assumptions'!$E$7,A122*$D$12,IF(A122<$F$12,(A122-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A122<$H$7,A122*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0473533,"d":"4.74%"},{"v":7576.528,"d":"7,577"},{"$f":"IF(A123<'Global Assumptions'!$E$7,(A123-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A123<'Global Assumptions'!$E$10,A123*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A123*'Global Assumptions'!$E$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A123<'Global Assumptions'!$E$14,A123*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A123<'Global Assumptions'!$E$7,A123*$D$12,IF(A123<$F$12,(A123-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A123<$H$7,A123*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.04651683636363636,"d":"4.65%"},{"v":7675.278,"d":"7,675"},{"$f":"IF(A124<'Global Assumptions'!$E$7,(A124-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A124<'Global Assumptions'!$E$10,A124*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A124*'Global Assumptions'!$E$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A124<'Global Assumptions'!$E$14,A124*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A124<'Global Assumptions'!$E$7,A124*$D$12,IF(A124<$F$12,(A124-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A124<$H$7,A124*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.045729576470588236,"d":"4.57%"},{"v":7774.028,"d":"7,774"},{"$f":"IF(A125<'Global Assumptions'!$E$7,(A125-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A125<'Global Assumptions'!$E$10,A125*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A125*'Global Assumptions'!$E$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A125<'Global Assumptions'!$E$14,A125*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A125<'Global Assumptions'!$E$7,A125*$D$12,IF(A125<$F$12,(A125-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A125<$H$7,A125*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04498730285714286,"d":"4.50%"},{"v":7872.778,"d":"7,873"},{"$f":"IF(A126<'Global Assumptions'!$E$7,(A126-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A126<'Global Assumptions'!$E$10,A126*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A126*'Global Assumptions'!$E$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A126<'Global Assumptions'!$E$14,A126*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A126<'Global Assumptions'!$E$7,A126*$D$12,IF(A126<$F$12,(A126-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A126<$H$7,A126*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.04428626666666667,"d":"4.43%"},{"v":7971.528,"d":"7,972"},{"$f":"IF(A127<'Global Assumptions'!$E$7,(A127-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A127<'Global Assumptions'!$E$10,A127*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A127*'Global Assumptions'!$E$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A127<'Global Assumptions'!$E$14,A127*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A127<'Global Assumptions'!$E$7,A127*$D$12,IF(A127<$F$12,(A127-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A127<$H$7,A127*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.043623124324324324,"d":"4.36%"},{"v":8070.278,"d":"8,070"},{"$f":"IF(A128<'Global Assumptions'!$E$7,(A128-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A128<'Global Assumptions'!$E$10,A128*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A128*'Global Assumptions'!$E$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A128<'Global Assumptions'!$E$14,A128*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A128<'Global Assumptions'!$E$7,A128*$D$12,IF(A128<$F$12,(A128-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A128<$H$7,A128*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.042994884210526316,"d":"4.30%"},{"v":8169.028,"d":"8,169"},{"$f":"IF(A129<'Global Assumptions'!$E$7,(A129-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A129<'Global Assumptions'!$E$10,A129*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A129*'Global Assumptions'!$E$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A129<'Global Assumptions'!$E$14,A129*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A129<'Global Assumptions'!$E$7,A129*$D$12,IF(A129<$F$12,(A129-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A129<$H$7,A129*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04239886153846154,"d":"4.24%"},{"v":8267.778,"d":"8,268"},{"$f":"IF(A130<'Global Assumptions'!$E$7,(A130-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A130<'Global Assumptions'!$E$10,A130*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A130*'Global Assumptions'!$E$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A130<'Global Assumptions'!$E$14,A130*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A130<'Global Assumptions'!$E$7,A130*$D$12,IF(A130<$F$12,(A130-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A130<$H$7,A130*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.041832640000000004,"d":"4.18%"},{"v":8366.528,"d":"8,367"},{"$f":"IF(A131<'Global Assumptions'!$E$7,(A131-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9,('Global Assumptions'!$E$7-'Global Assumptions'!$E$8)*'Global Assumptions'!$E$9)","v":{"v":2673,"d":"2,673"}},{"$f":"IF(A131<'Global Assumptions'!$E$10,A131*'Global Assumptions'!$E$11*$H$3,'Global Assumptions'!$E$10*'Global Assumptions'!$E$11*$H$3)","v":{"v":1405.488,"d":"1,405"}},{"$f":"+A131*'Global Assumptions'!$E$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A131<'Global Assumptions'!$E$14,A131*'Global Assumptions'!$E$13,'Global Assumptions'!$E$14*'Global Assumptions'!$E$13)","v":{"v":338.03999999999996,"d":"338"}},{"$f":"IF(A131<'Global Assumptions'!$E$7,A131*$D$12,IF(A131<$F$12,(A131-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12,($F$12-'Global Assumptions'!$E$7)*$E$12+'Global Assumptions'!$E$7*$D$12))*$G$12","v":0},{"$f":"+'Global Assumptions'!$E$19*$H$4+'Global Assumptions'!$E$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$E$21*$H$4+'Global Assumptions'!$E$22*$H$5","v":0},{"$f":"IF(A131<$H$7,A131*'Global Assumptions'!$E$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$E$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]
[]
[{"$f":"+'Global Assumptions'!F4","v":"FY20 Plan"}]
[{"v":20000,"d":"20,000"},{"$f":"+C134/A134","v":{"v":0.0987575,"d":"9.88%"}},{"$f":"SUM(D134:Q134)","v":{"v":1975.15,"d":"1,975"}},{"$f":"IF(A134<'Global Assumptions'!$F$7,(A134-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":981.75,"d":"982"}},{"$f":"IF(A134<'Global Assumptions'!$F$10,A134*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":526.4,"d":"526"}},{"$f":"+A134*'Global Assumptions'!$F$12","v":390},{"$f":"IF(A134<'Global Assumptions'!$F$14,A134*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":72},{"$f":"IF(A134<'Global Assumptions'!$F$7,A134*$D$13,IF(A134<$F$13,(A134-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A134<$H$7,A134*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,{"$f":"1825*$M$13","v":0},{"$f":"+$A134*N$13","v":0},0,5,0]
[{"v":25000,"d":"25,000"},{"v":0.10084,"d":"10.08%"},{"v":2521,"d":"2,521"},{"$f":"IF(A135<'Global Assumptions'!$F$7,(A135-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1279.25,"d":"1,279"}},{"$f":"IF(A135<'Global Assumptions'!$F$10,A135*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":658},{"$f":"+A135*'Global Assumptions'!$F$12","v":{"v":487.5,"d":"488"}},{"$f":"IF(A135<'Global Assumptions'!$F$14,A135*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":90},{"$f":"IF(A135<'Global Assumptions'!$F$7,A135*$D$13,IF(A135<$F$13,(A135-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A135<$H$7,A135*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":6.25,"d":"6"},0]
[{"v":30000,"d":"30,000"},{"v":0.10222833333333332,"d":"10.22%"},{"v":3066.85,"d":"3,067"},{"$f":"IF(A136<'Global Assumptions'!$F$7,(A136-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1576.75,"d":"1,577"}},{"$f":"IF(A136<'Global Assumptions'!$F$10,A136*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":789.5999999999999,"d":"790"}},{"$f":"+A136*'Global Assumptions'!$F$12","v":585},{"$f":"IF(A136<'Global Assumptions'!$F$14,A136*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":108},{"$f":"IF(A136<'Global Assumptions'!$F$7,A136*$D$13,IF(A136<$F$13,(A136-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A136<$H$7,A136*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":7.5,"d":"8"},0]
[{"v":35000,"d":"35,000"},{"v":0.10321999999999999,"d":"10.32%"},{"v":3612.7,"d":"3,613"},{"$f":"IF(A137<'Global Assumptions'!$F$7,(A137-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":1874.25,"d":"1,874"}},{"$f":"IF(A137<'Global Assumptions'!$F$10,A137*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":921.1999999999999,"d":"921"}},{"$f":"+A137*'Global Assumptions'!$F$12","v":{"v":682.5,"d":"683"}},{"$f":"IF(A137<'Global Assumptions'!$F$14,A137*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":126},{"$f":"IF(A137<'Global Assumptions'!$F$7,A137*$D$13,IF(A137<$F$13,(A137-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A137<$H$7,A137*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":8.75,"d":"9"},0]
[{"v":40000,"d":"40,000"},{"v":0.10396375000000001,"d":"10.40%"},{"v":4158.55,"d":"4,159"},{"$f":"IF(A138<'Global Assumptions'!$F$7,(A138-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2171.75,"d":"2,172"}},{"$f":"IF(A138<'Global Assumptions'!$F$10,A138*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1052.8,"d":"1,053"}},{"$f":"+A138*'Global Assumptions'!$F$12","v":780},{"$f":"IF(A138<'Global Assumptions'!$F$14,A138*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":144},{"$f":"IF(A138<'Global Assumptions'!$F$7,A138*$D$13,IF(A138<$F$13,(A138-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A138<$H$7,A138*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,10,0]
[{"v":45000,"d":"45,000"},{"v":0.10454222222222222,"d":"10.45%"},{"v":4704.4,"d":"4,704"},{"$f":"IF(A139<'Global Assumptions'!$F$7,(A139-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2469.25,"d":"2,469"}},{"$f":"IF(A139<'Global Assumptions'!$F$10,A139*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1184.3999999999999,"d":"1,184"}},{"$f":"+A139*'Global Assumptions'!$F$12","v":{"v":877.5,"d":"878"}},{"$f":"IF(A139<'Global Assumptions'!$F$14,A139*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":162},{"$f":"IF(A139<'Global Assumptions'!$F$7,A139*$D$13,IF(A139<$F$13,(A139-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A139<$H$7,A139*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":11.25,"d":"11"},0]
[{"v":50000,"d":"50,000"},{"v":0.105005,"d":"10.50%"},{"v":5250.25,"d":"5,250"},{"$f":"IF(A140<'Global Assumptions'!$F$7,(A140-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":2766.75,"d":"2,767"}},{"$f":"IF(A140<'Global Assumptions'!$F$10,A140*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1316,"d":"1,316"}},{"$f":"+A140*'Global Assumptions'!$F$12","v":975},{"$f":"IF(A140<'Global Assumptions'!$F$14,A140*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":180},{"$f":"IF(A140<'Global Assumptions'!$F$7,A140*$D$13,IF(A140<$F$13,(A140-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A140<$H$7,A140*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":12.5,"d":"13"},0]
[{"v":55000,"d":"55,000"},{"v":0.10524007272727272,"d":"10.52%"},{"v":5788.204,"d":"5,788"},{"$f":"IF(A141<'Global Assumptions'!$F$7,(A141-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3064.25,"d":"3,064"}},{"$f":"IF(A141<'Global Assumptions'!$F$10,A141*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A141*'Global Assumptions'!$F$12","v":{"v":1072.5,"d":"1,073"}},{"$f":"IF(A141<'Global Assumptions'!$F$14,A141*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":198},{"$f":"IF(A141<'Global Assumptions'!$F$7,A141*$D$13,IF(A141<$F$13,(A141-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A141<$H$7,A141*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":13.75,"d":"14"},0]
[{"v":60000,"d":"60,000"},{"v":0.10218423333333333,"d":"10.22%"},{"v":6131.054,"d":"6,131"},{"$f":"IF(A142<'Global Assumptions'!$F$7,(A142-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A142<'Global Assumptions'!$F$10,A142*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A142*'Global Assumptions'!$F$12","v":{"v":1170,"d":"1,170"}},{"$f":"IF(A142<'Global Assumptions'!$F$14,A142*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":216},{"$f":"IF(A142<'Global Assumptions'!$F$7,A142*$D$13,IF(A142<$F$13,(A142-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A142<$H$7,A142*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,15,0]
[{"v":65000,"d":"65,000"},{"v":0.09612006153846155,"d":"9.61%"},{"v":6247.804,"d":"6,248"},{"$f":"IF(A143<'Global Assumptions'!$F$7,(A143-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A143<'Global Assumptions'!$F$10,A143*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A143*'Global Assumptions'!$F$12","v":{"v":1267.5,"d":"1,268"}},{"$f":"IF(A143<'Global Assumptions'!$F$14,A143*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":234},{"$f":"IF(A143<'Global Assumptions'!$F$7,A143*$D$13,IF(A143<$F$13,(A143-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A143<$H$7,A143*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":16.25,"d":"16"},0]
[{"v":70000,"d":"70,000"},{"v":0.0909222,"d":"9.09%"},{"v":6364.554,"d":"6,365"},{"$f":"IF(A144<'Global Assumptions'!$F$7,(A144-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A144<'Global Assumptions'!$F$10,A144*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A144*'Global Assumptions'!$F$12","v":{"v":1365,"d":"1,365"}},{"$f":"IF(A144<'Global Assumptions'!$F$14,A144*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":252},{"$f":"IF(A144<'Global Assumptions'!$F$7,A144*$D$13,IF(A144<$F$13,(A144-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A144<$H$7,A144*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":17.5,"d":"18"},0]
[{"v":75000,"d":"75,000"},{"v":0.08641738666666667,"d":"8.64%"},{"v":6481.304,"d":"6,481"},{"$f":"IF(A145<'Global Assumptions'!$F$7,(A145-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A145<'Global Assumptions'!$F$10,A145*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A145*'Global Assumptions'!$F$12","v":{"v":1462.5,"d":"1,463"}},{"$f":"IF(A145<'Global Assumptions'!$F$14,A145*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":270},{"$f":"IF(A145<'Global Assumptions'!$F$7,A145*$D$13,IF(A145<$F$13,(A145-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A145<$H$7,A145*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":18.75,"d":"19"},0]
[{"v":80000,"d":"80,000"},{"v":0.082475675,"d":"8.25%"},{"v":6598.054,"d":"6,598"},{"$f":"IF(A146<'Global Assumptions'!$F$7,(A146-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A146<'Global Assumptions'!$F$10,A146*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A146*'Global Assumptions'!$F$12","v":{"v":1560,"d":"1,560"}},{"$f":"IF(A146<'Global Assumptions'!$F$14,A146*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":288},{"$f":"IF(A146<'Global Assumptions'!$F$7,A146*$D$13,IF(A146<$F$13,(A146-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A146<$H$7,A146*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,20,0]
[{"v":85000,"d":"85,000"},{"v":0.07899769411764707,"d":"7.90%"},{"v":6714.804,"d":"6,715"},{"$f":"IF(A147<'Global Assumptions'!$F$7,(A147-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A147<'Global Assumptions'!$F$10,A147*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A147*'Global Assumptions'!$F$12","v":{"v":1657.5,"d":"1,658"}},{"$f":"IF(A147<'Global Assumptions'!$F$14,A147*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":306},{"$f":"IF(A147<'Global Assumptions'!$F$7,A147*$D$13,IF(A147<$F$13,(A147-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A147<$H$7,A147*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":21.25,"d":"21"},0]
[{"v":90000,"d":"90,000"},{"v":0.07590615555555556,"d":"7.59%"},{"v":6831.554,"d":"6,832"},{"$f":"IF(A148<'Global Assumptions'!$F$7,(A148-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A148<'Global Assumptions'!$F$10,A148*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A148*'Global Assumptions'!$F$12","v":{"v":1755,"d":"1,755"}},{"$f":"IF(A148<'Global Assumptions'!$F$14,A148*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":324},{"$f":"IF(A148<'Global Assumptions'!$F$7,A148*$D$13,IF(A148<$F$13,(A148-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A148<$H$7,A148*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":22.5,"d":"23"},0]
[{"v":95000,"d":"95,000"},{"v":0.07314004210526316,"d":"7.31%"},{"v":6948.304,"d":"6,948"},{"$f":"IF(A149<'Global Assumptions'!$F$7,(A149-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A149<'Global Assumptions'!$F$10,A149*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A149*'Global Assumptions'!$F$12","v":{"v":1852.5,"d":"1,853"}},{"$f":"IF(A149<'Global Assumptions'!$F$14,A149*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":342},{"$f":"IF(A149<'Global Assumptions'!$F$7,A149*$D$13,IF(A149<$F$13,(A149-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A149<$H$7,A149*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":23.75,"d":"24"},0]
[{"v":100000,"d":"100,000"},{"v":0.07054254,"d":"7.05%"},{"v":7054.254,"d":"7,054"},{"$f":"IF(A150<'Global Assumptions'!$F$7,(A150-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A150<'Global Assumptions'!$F$10,A150*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A150*'Global Assumptions'!$F$12","v":{"v":1950,"d":"1,950"}},{"$f":"IF(A150<'Global Assumptions'!$F$14,A150*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A150<'Global Assumptions'!$F$7,A150*$D$13,IF(A150<$F$13,(A150-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A150<$H$7,A150*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,25,0]
[{"v":105000,"d":"105,000"},{"v":0.06812384761904762,"d":"6.81%"},{"v":7153.004,"d":"7,153"},{"$f":"IF(A151<'Global Assumptions'!$F$7,(A151-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A151<'Global Assumptions'!$F$10,A151*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A151*'Global Assumptions'!$F$12","v":{"v":2047.5,"d":"2,048"}},{"$f":"IF(A151<'Global Assumptions'!$F$14,A151*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A151<'Global Assumptions'!$F$7,A151*$D$13,IF(A151<$F$13,(A151-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A151<$H$7,A151*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":26.25,"d":"26"},0]
[{"v":110000,"d":"110,000"},{"v":0.06592503636363636,"d":"6.59%"},{"v":7251.754,"d":"7,252"},{"$f":"IF(A152<'Global Assumptions'!$F$7,(A152-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A152<'Global Assumptions'!$F$10,A152*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A152*'Global Assumptions'!$F$12","v":{"v":2145,"d":"2,145"}},{"$f":"IF(A152<'Global Assumptions'!$F$14,A152*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A152<'Global Assumptions'!$F$7,A152*$D$13,IF(A152<$F$13,(A152-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A152<$H$7,A152*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":27.5,"d":"28"},0]
[{"v":115000,"d":"115,000"},{"v":0.06391742608695652,"d":"6.39%"},{"v":7350.504,"d":"7,351"},{"$f":"IF(A153<'Global Assumptions'!$F$7,(A153-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A153<'Global Assumptions'!$F$10,A153*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A153*'Global Assumptions'!$F$12","v":{"v":2242.5,"d":"2,243"}},{"$f":"IF(A153<'Global Assumptions'!$F$14,A153*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A153<'Global Assumptions'!$F$7,A153*$D$13,IF(A153<$F$13,(A153-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A153<$H$7,A153*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":28.75,"d":"29"},0]
[{"v":120000,"d":"120,000"},{"v":0.06207711666666667,"d":"6.21%"},{"v":7449.254,"d":"7,449"},{"$f":"IF(A154<'Global Assumptions'!$F$7,(A154-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A154<'Global Assumptions'!$F$10,A154*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A154*'Global Assumptions'!$F$12","v":{"v":2340,"d":"2,340"}},{"$f":"IF(A154<'Global Assumptions'!$F$14,A154*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A154<'Global Assumptions'!$F$7,A154*$D$13,IF(A154<$F$13,(A154-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A154<$H$7,A154*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,{"$f":"+$A154*N$13","v":0},0,30,0]
[{"v":125000,"d":"125,000"},{"v":0.060384032,"d":"6.04%"},{"v":7548.004,"d":"7,548"},{"$f":"IF(A155<'Global Assumptions'!$F$7,(A155-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A155<'Global Assumptions'!$F$10,A155*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A155*'Global Assumptions'!$F$12","v":{"v":2437.5,"d":"2,438"}},{"$f":"IF(A155<'Global Assumptions'!$F$14,A155*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A155<'Global Assumptions'!$F$7,A155*$D$13,IF(A155<$F$13,(A155-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A155<$H$7,A155*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":31.25,"d":"31"},0]
[{"v":130000,"d":"130,000"},{"v":0.05882118461538462,"d":"5.88%"},{"v":7646.754,"d":"7,647"},{"$f":"IF(A156<'Global Assumptions'!$F$7,(A156-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A156<'Global Assumptions'!$F$10,A156*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A156*'Global Assumptions'!$F$12","v":{"v":2535,"d":"2,535"}},{"$f":"IF(A156<'Global Assumptions'!$F$14,A156*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A156<'Global Assumptions'!$F$7,A156*$D$13,IF(A156<$F$13,(A156-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A156<$H$7,A156*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":32.5,"d":"33"},0]
[{"v":135000,"d":"135,000"},{"v":0.0573741037037037,"d":"5.74%"},{"v":7745.504,"d":"7,746"},{"$f":"IF(A157<'Global Assumptions'!$F$7,(A157-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A157<'Global Assumptions'!$F$10,A157*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A157*'Global Assumptions'!$F$12","v":{"v":2632.5,"d":"2,633"}},{"$f":"IF(A157<'Global Assumptions'!$F$14,A157*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A157<'Global Assumptions'!$F$7,A157*$D$13,IF(A157<$F$13,(A157-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A157<$H$7,A157*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":33.75,"d":"34"},0]
[{"v":140000,"d":"140,000"},{"v":0.056030385714285716,"d":"5.60%"},{"v":7844.254,"d":"7,844"},{"$f":"IF(A158<'Global Assumptions'!$F$7,(A158-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A158<'Global Assumptions'!$F$10,A158*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A158*'Global Assumptions'!$F$12","v":{"v":2730,"d":"2,730"}},{"$f":"IF(A158<'Global Assumptions'!$F$14,A158*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A158<'Global Assumptions'!$F$7,A158*$D$13,IF(A158<$F$13,(A158-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A158<$H$7,A158*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,35,0]
[{"v":145000,"d":"145,000"},{"v":0.05477933793103448,"d":"5.48%"},{"v":7943.004,"d":"7,943"},{"$f":"IF(A159<'Global Assumptions'!$F$7,(A159-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A159<'Global Assumptions'!$F$10,A159*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A159*'Global Assumptions'!$F$12","v":{"v":2827.5,"d":"2,828"}},{"$f":"IF(A159<'Global Assumptions'!$F$14,A159*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A159<'Global Assumptions'!$F$7,A159*$D$13,IF(A159<$F$13,(A159-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A159<$H$7,A159*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":36.25,"d":"36"},0]
[{"v":150000,"d":"150,000"},{"v":0.053611693333333335,"d":"5.36%"},{"v":8041.754,"d":"8,042"},{"$f":"IF(A160<'Global Assumptions'!$F$7,(A160-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A160<'Global Assumptions'!$F$10,A160*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A160*'Global Assumptions'!$F$12","v":{"v":2925,"d":"2,925"}},{"$f":"IF(A160<'Global Assumptions'!$F$14,A160*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A160<'Global Assumptions'!$F$7,A160*$D$13,IF(A160<$F$13,(A160-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A160<$H$7,A160*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":37.5,"d":"38"},0]
[{"v":155000,"d":"155,000"},{"v":0.05251938064516129,"d":"5.25%"},{"v":8140.504,"d":"8,141"},{"$f":"IF(A161<'Global Assumptions'!$F$7,(A161-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A161<'Global Assumptions'!$F$10,A161*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A161*'Global Assumptions'!$F$12","v":{"v":3022.5,"d":"3,023"}},{"$f":"IF(A161<'Global Assumptions'!$F$14,A161*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A161<'Global Assumptions'!$F$7,A161*$D$13,IF(A161<$F$13,(A161-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A161<$H$7,A161*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":38.75,"d":"39"},0]
[{"v":160000,"d":"160,000"},{"v":0.0514953375,"d":"5.15%"},{"v":8239.254,"d":"8,239"},{"$f":"IF(A162<'Global Assumptions'!$F$7,(A162-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A162<'Global Assumptions'!$F$10,A162*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A162*'Global Assumptions'!$F$12","v":{"v":3120,"d":"3,120"}},{"$f":"IF(A162<'Global Assumptions'!$F$14,A162*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A162<'Global Assumptions'!$F$7,A162*$D$13,IF(A162<$F$13,(A162-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A162<$H$7,A162*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,40,0]
[{"v":165000,"d":"165,000"},{"v":0.05053335757575758,"d":"5.05%"},{"v":8338.004,"d":"8,338"},{"$f":"IF(A163<'Global Assumptions'!$F$7,(A163-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A163<'Global Assumptions'!$F$10,A163*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A163*'Global Assumptions'!$F$12","v":{"v":3217.5,"d":"3,218"}},{"$f":"IF(A163<'Global Assumptions'!$F$14,A163*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A163<'Global Assumptions'!$F$7,A163*$D$13,IF(A163<$F$13,(A163-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A163<$H$7,A163*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":41.25,"d":"41"},0]
[{"v":170000,"d":"170,000"},{"v":0.049627964705882356,"d":"4.96%"},{"v":8436.754,"d":"8,437"},{"$f":"IF(A164<'Global Assumptions'!$F$7,(A164-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A164<'Global Assumptions'!$F$10,A164*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A164*'Global Assumptions'!$F$12","v":{"v":3315,"d":"3,315"}},{"$f":"IF(A164<'Global Assumptions'!$F$14,A164*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A164<'Global Assumptions'!$F$7,A164*$D$13,IF(A164<$F$13,(A164-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A164<$H$7,A164*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":42.5,"d":"43"},0]
[{"v":175000,"d":"175,000"},{"v":0.04877430857142857,"d":"4.88%"},{"v":8535.504,"d":"8,536"},{"$f":"IF(A165<'Global Assumptions'!$F$7,(A165-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A165<'Global Assumptions'!$F$10,A165*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A165*'Global Assumptions'!$F$12","v":{"v":3412.5,"d":"3,413"}},{"$f":"IF(A165<'Global Assumptions'!$F$14,A165*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A165<'Global Assumptions'!$F$7,A165*$D$13,IF(A165<$F$13,(A165-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A165<$H$7,A165*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":43.75,"d":"44"},0]
[{"v":180000,"d":"180,000"},{"v":0.047968077777777784,"d":"4.80%"},{"v":8634.254,"d":"8,634"},{"$f":"IF(A166<'Global Assumptions'!$F$7,(A166-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A166<'Global Assumptions'!$F$10,A166*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A166*'Global Assumptions'!$F$12","v":{"v":3510,"d":"3,510"}},{"$f":"IF(A166<'Global Assumptions'!$F$14,A166*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A166<'Global Assumptions'!$F$7,A166*$D$13,IF(A166<$F$13,(A166-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A166<$H$7,A166*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,45,0]
[{"v":185000,"d":"185,000"},{"v":0.047205427027027035,"d":"4.72%"},{"v":8733.004,"d":"8,733"},{"$f":"IF(A167<'Global Assumptions'!$F$7,(A167-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A167<'Global Assumptions'!$F$10,A167*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A167*'Global Assumptions'!$F$12","v":{"v":3607.5,"d":"3,608"}},{"$f":"IF(A167<'Global Assumptions'!$F$14,A167*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A167<'Global Assumptions'!$F$7,A167*$D$13,IF(A167<$F$13,(A167-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A167<$H$7,A167*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":46.25,"d":"46"},0]
[{"v":190000,"d":"190,000"},{"v":0.04648291578947369,"d":"4.65%"},{"v":8831.754,"d":"8,832"},{"$f":"IF(A168<'Global Assumptions'!$F$7,(A168-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A168<'Global Assumptions'!$F$10,A168*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A168*'Global Assumptions'!$F$12","v":{"v":3705,"d":"3,705"}},{"$f":"IF(A168<'Global Assumptions'!$F$14,A168*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A168<'Global Assumptions'!$F$7,A168*$D$13,IF(A168<$F$13,(A168-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A168<$H$7,A168*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":47.5,"d":"48"},0]
[{"v":195000,"d":"195,000"},{"v":0.04579745641025641,"d":"4.58%"},{"v":8930.504,"d":"8,931"},{"$f":"IF(A169<'Global Assumptions'!$F$7,(A169-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A169<'Global Assumptions'!$F$10,A169*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A169*'Global Assumptions'!$F$12","v":{"v":3802.5,"d":"3,803"}},{"$f":"IF(A169<'Global Assumptions'!$F$14,A169*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A169<'Global Assumptions'!$F$7,A169*$D$13,IF(A169<$F$13,(A169-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A169<$H$7,A169*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,{"v":48.75,"d":"49"},0]
[{"v":200000,"d":"200,000"},{"v":0.04514627,"d":"4.51%"},{"v":9029.254,"d":"9,029"},{"$f":"IF(A170<'Global Assumptions'!$F$7,(A170-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9,('Global Assumptions'!$F$7-'Global Assumptions'!$F$8)*'Global Assumptions'!$F$9)","v":{"v":3290.35,"d":"3,290"}},{"$f":"IF(A170<'Global Assumptions'!$F$10,A170*'Global Assumptions'!$F$11*$H$3,'Global Assumptions'!$F$10*'Global Assumptions'!$F$11*$H$3)","v":{"v":1439.7040000000002,"d":"1,440"}},{"$f":"+A170*'Global Assumptions'!$F$12","v":{"v":3900,"d":"3,900"}},{"$f":"IF(A170<'Global Assumptions'!$F$14,A170*'Global Assumptions'!$F$13,'Global Assumptions'!$F$14*'Global Assumptions'!$F$13)","v":{"v":349.2,"d":"349"}},{"$f":"IF(A170<'Global Assumptions'!$F$7,A170*$D$13,IF(A170<$F$13,(A170-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13,($F$13-'Global Assumptions'!$F$7)*$E$13+'Global Assumptions'!$F$7*$D$13))*$G$13","v":0},{"$f":"+'Global Assumptions'!$F$19*$H$4+'Global Assumptions'!$F$20*$H$5","v":0},{"$f":"+'Global Assumptions'!$F$21*$H$4+'Global Assumptions'!$F$22*$H$5","v":0},{"$f":"IF(A170<$H$7,A170*'Global Assumptions'!$F$23/1000*$H$6*1.08*12,$H$7*'Global Assumptions'!$F$23/1000*$H$6*1.08*12)","v":0},0,0,0,0,50,0]

{"sheet":"HSP FY16 actual","index":38,"n_rows":151,"n_cols":11,"rows_kept":151}
[{"$nulls":3},"\nYearTotal","\nYearTotal","\nP0"]
[{"$nulls":3},"\n\n\n\n\n\n\nLA_570001 Hourly Staff Wages","\n\n\n\n\n\n\nLA_571001 FB Hourly Staff Wages","\n\n\nBENEFIT_GRP"]
["D_10432 Hospitality Operations","Aguilar_Giovanna_005000397_00001417","P_61010 LA PIAZZA",{"v":36125.78,"d":"36,126"},{"v":18252.739999999998,"d":"18,253"},"SEIU Local 2 (Hospitality)",{"v":36125.78,"d":"36,125.78"},{"v":18252.739999999998,"d":"18,252.74"},{"$f":"+H3/G3","v":{"v":0.5052552498520447,"d":"50.5%"}},{"$f":"VLOOKUP(G3,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3380260588888889,"d":"33.8%"}},{"$f":"+G3*J3","v":12211.455037687045}]
["D_10432 Hospitality Operations","Anderson_Michelle P_006034147_00014003","P_61027 BOOSTER JUICE",{"v":12147.449999999999,"d":"12,147"},{"v":3693.6099999999997,"d":"3,694"},"SEIU Local 2 (Hospitality)",{"v":12627.449999999999,"d":"12,627.45"},{"v":3815.8199999999997,"d":"3,815.82"},{"$f":"+H4/G4","v":{"v":0.30218452656712164,"d":"30.2%"}},{"$f":"VLOOKUP(G4,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},{"$f":"+G4*J4","v":4481.6074797615}]
["D_10432 Hospitality Operations","Archer_Anita_006012636_00013638","P_61009 CENTRO at COMMONS",{"v":14960.77,"d":"14,961"},{"v":4430.84,"d":"4,431"},"SEIU Local 2 (Hospitality)",{"v":14960.77,"d":"14,960.77"},{"v":4430.84,"d":"4,430.84"},{"v":0.296163900654846,"d":"29.6%"},{"$f":"VLOOKUP(G5,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5255.598259154258]
["D_10432 Hospitality Operations","Arsenault_Silvia_006027212_00001293","P_61009 CENTRO at COMMONS",{"v":14949.3,"d":"14,949"},{"v":4097.31,"d":"4,097"},"SEIU Local 2 (Hospitality)",{"v":15445.3,"d":"15,445.30"},{"v":4264.01,"d":"4,264.01"},{"v":0.2760716852375804,"d":"27.6%"},{"$f":"VLOOKUP(G6,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5425.809753917429]
["D_10432 Hospitality Operations","Bard_Robert_005000439_00001334","P_61030 EAST MEETS WEST",{"v":21691.33,"d":"21,691"},{"v":10008.52,"d":"10,009"},"SEIU Local 2 (Hospitality)",{"v":22399.730000000003,"d":"22,399.73"},{"v":10116.19,"d":"10,116.19"},{"v":0.45162106864680956,"d":"45.2%"},{"$f":"VLOOKUP(G7,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},7692.027003212784]
["D_10432 Hospitality Operations","Belisle_Cassandra_006035583_00104304","P_61010 LA PIAZZA",{"v":8952.25,"d":"8,952"},{"v":2529.55,"d":"2,530"},"SEIU Local 2 (Hospitality)",{"v":17275.39,"d":"17,275.39"},{"v":4798.82,"d":"4,798.82"},{"v":0.27778359851789164,"d":"27.8%"},{"$f":"VLOOKUP(G8,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},6021.829230795675]
["D_10432 Hospitality Operations","Bigelow_Laura_006009743_00015244","P_61036 Starbucks Coffee",{"v":14304.75,"d":"14,305"},{"v":2601.84,"d":"2,602"},"SEIU Local 2 (Hospitality)",{"v":21656.95,"d":"21,656.95"},{"v":3911.98,"d":"3,911.98"},{"v":0.1806339304472698,"d":"18.1%"},{"$f":"VLOOKUP(G9,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},7466.8747747895]
["D_10432 Hospitality Operations","Brown_James_006030295_00015181","P_61009 CENTRO at COMMONS",{"v":10661.439999999999,"d":"10,661"},{"v":3344.2900000000004,"d":"3,344"},"SEIU Local 2 (Hospitality)",{"v":10661.439999999999,"d":"10,661.44"},{"v":3344.2900000000004,"d":"3,344.29"},{"v":0.31368089113665704,"d":"31.4%"},{"$f":"VLOOKUP(G10,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},3837.8529301439994]
["D_10432 Hospitality Operations","Bryant-gould_Shayawna_006034148_00014044","P_61027 BOOSTER JUICE",{"v":4320,"d":"4,320"},{"v":1143.21,"d":"1,143"},"SEIU Local 2 (Hospitality)",{"v":16702.14,"d":"16,702.14"},{"v":4346.9,"d":"4,346.90"},{"v":0.26026006248301115,"d":"26.0%"},{"$f":"VLOOKUP(G11,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5822.00661570255]
["D_10432 Hospitality Operations","Buckland_Samantha_006003299_00005911","P_61028 MY MINI MAC",{"v":2717.65,"d":"2,718"},{"v":486.77,"d":"487"},"SEIU Local 2 (Hospitality)",{"v":18179.79,"d":"18,179.79"},{"v":3394.0299999999997,"d":"3,394.03"},{"v":0.1866924755456471,"d":"18.7%"},{"$f":"VLOOKUP(G12,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6298.715441320468]
["D_10432 Hospitality Operations","Bonin_Mark_200001299_00104273","P_61009 CENTRO at COMMONS",{"v":25221.030000000002,"d":"25,221"},{"v":6199.77,"d":"6,200"},"SEIU Local 2 (Hospitality)",{"v":25221.030000000002,"d":"25,221.03"},{"v":6199.77,"d":"6,199.77"},{"v":0.24581747850900618,"d":"24.6%"},{"$f":"VLOOKUP(G13,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8631.822569005852]
["D_10432 Hospitality Operations","Booth_Christine_006010131_00005916","P_61030 EAST MEETS WEST",{"v":15537.349999999999,"d":"15,537"},{"v":3370.94,"d":"3,371"},"SEIU Local 2 (Hospitality)",{"v":15537.349999999999,"d":"15,537.35"},{"v":3370.94,"d":"3,370.94"},{"v":0.21695720312665934,"d":"21.7%"},{"$f":"VLOOKUP(G14,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5458.146179098429]
["D_10432 Hospitality Operations","Brown_William_005000699_00015177","P_61029 BRIDGES CAFÉ",{"v":9166.33,"d":"9,166"},{"v":1673.19,"d":"1,673"},"SEIU Local 2 (Hospitality)",{"v":9614.33,"d":"9,614.33"},{"v":1673.19,"d":"1,673.19"},{"v":0.17403084770337612,"d":"17.4%"},{"$f":"VLOOKUP(G15,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.367572845,"d":"36.8%"}},3533.9666308688497]
["D_10432 Hospitality Operations","Cappello_Charles_006024452_00001353","P_61010 LA PIAZZA",{"v":8780.29,"d":"8,780"},{"v":3327.52,"d":"3,328"},"SEIU Local 2 (Hospitality)",{"v":8821.43,"d":"8,821.43"},{"v":3327.52,"d":"3,327.52"},{"v":0.37720868385284473,"d":"37.7%"},{"$f":"VLOOKUP(G16,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.367572845,"d":"36.8%"}},3242.51812206835]
["D_10432 Hospitality Operations","Chambers_Audrene_006030354_00005441","P_61030 EAST MEETS WEST",56,{"v":73.62,"d":"74"},"SEIU Local 2 (Hospitality)",{"v":2502.5299999999997,"d":"2,502.53"},568.98]
["D_10432 Hospitality Operations","Clark_Pamela_006017006_00011453","P_61002 FIREBALL CAFÉ",56,{"v":85.32,"d":"85"},"SEIU Local 2 (Hospitality)",{"v":11641.960000000001,"d":"11,641.96"},{"v":3077.45,"d":"3,077.45"},{"v":0.26434122776577135,"d":"26.4%"},{"$f":"VLOOKUP(G18,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},4190.815715196]
["D_10432 Hospitality Operations","Clasen_Anita_006012693_00011445","P_61017 IAHS CAFÉ",{"v":462.25,"d":"462"},{"v":227.04,"d":"227"},"SEIU Local 2 (Hospitality)",{"v":14153.279999999999,"d":"14,153.28"},{"v":4103.010000000001,"d":"4,103.01"},{"v":0.28989817201383716,"d":"29.0%"},{"$f":"VLOOKUP(G19,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},4971.933512066743]
["D_10432 Hospitality Operations","Chimirri_Kelly_006004268_00011450","P_61020 CAFE ONE - MDCLD",{"v":18938.800000000003,"d":"18,939"},{"v":3829.61,"d":"3,830"},"SEIU Local 2 (Hospitality)",{"v":18938.800000000003,"d":"18,938.80"},{"v":3829.61,"d":"3,829.61"},{"v":0.20220974929773794,"d":"20.2%"},{"$f":"VLOOKUP(G20,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6561.68811631378]
["D_10432 Hospitality Operations","Chui_Ann_006004043_00011444","P_61021 BYMAC-DBAC",{"v":19214.26,"d":"19,214"},{"v":3481.4799999999996,"d":"3,481"},"SEIU Local 2 (Hospitality)",{"v":19214.26,"d":"19,214.26"},{"v":3481.4799999999996,"d":"3,481.48"},{"v":0.18119251014611024,"d":"18.1%"},{"$f":"VLOOKUP(G21,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6657.126190981645]
["D_10432 Hospitality Operations","Cometto_Jennifer_005000692_00001443","P_61010 LA PIAZZA",{"v":37288.79,"d":"37,289"},{"v":11711.1,"d":"11,711"},"SEIU Local 2 (Hospitality)",{"v":37288.79,"d":"37,288.79"},{"v":11711.1,"d":"11,711.10"},{"v":0.3140648972519623,"d":"31.4%"},{"$f":"VLOOKUP(G22,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3380260588888889,"d":"33.8%"}},12604.582724435413]
["D_10432 Hospitality Operations","Connell_Garnet_005000371_00001423","P_61009 CENTRO at COMMONS",{"v":22518.05,"d":"22,518"},{"v":11974.929999999998,"d":"11,975"},"SEIU Local 2 (Hospitality)",{"v":22518.05,"d":"22,518.05"},{"v":11974.929999999998,"d":"11,974.93"},{"v":0.5317924953537273,"d":"53.2%"},{"$f":"VLOOKUP(G23,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},7732.65787845191]
["D_10432 Hospitality Operations","Dela Cruz_Edrose_006009503_00001311","P_61009 CENTRO at COMMONS",{"v":234.66,"d":"235"},{"v":87.55,"d":"88"},"SEIU Local 2 (Hospitality)",{"v":24665.71,"d":"24,665.71"},{"v":4408.25,"d":"4,408.25"},{"v":0.17871976926672697,"d":"17.9%"},{"$f":"VLOOKUP(G24,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8441.765949231783]
["D_10432 Hospitality Operations","Devlin_Brian_006030409_00015104","P_61007 ALWAYS FRESH - ANB",84,{"v":109.49,"d":"109"},"SEIU Local 2 (Hospitality)",{"v":15153.840000000002,"d":"15,153.84"},{"v":4346.4400000000005,"d":"4,346.44"},{"v":0.286821030181129,"d":"28.7%"},{"$f":"VLOOKUP(G25,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5323.422198423086]
["D_10432 Hospitality Operations","Dimarcantonio-amos_Sandra_003102426_00006243","P_61030 EAST MEETS WEST",0,{"v":9.17,"d":"9"},"SEIU Local 2 (Hospitality)",0,9.17]
["D_10432 Hospitality Operations","De Medeiros_Barbara_006012536_00011453","P_61023 E CAFE - ETB",{"v":15758.880000000001,"d":"15,759"},{"v":4470.91,"d":"4,471"},"SEIU Local 2 (Hospitality)",{"v":16157.01,"d":"16,157.01"},{"v":4570.54,"d":"4,570.54"},{"v":0.28288278586198806,"d":"28.3%"},{"$f":"VLOOKUP(G27,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5631.986027537325]
["D_10432 Hospitality Operations","Dong_Hong Ming_006006938_00006144","P_61030 EAST MEETS WEST",{"v":22253.210000000003,"d":"22,253"},{"v":6917.969999999999,"d":"6,918"},"SEIU Local 2 (Hospitality)",{"v":22253.210000000003,"d":"22,253.21"},{"v":6917.969999999999,"d":"6,917.97"},{"v":0.3108751501468776,"d":"31.1%"},{"$f":"VLOOKUP(G28,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},7641.712298682384]
["D_10432 Hospitality Operations","Drungas_Anna_005000464_00105118","P_61010 LA PIAZZA",{"v":30531.22,"d":"30,531"},{"v":13661.99,"d":"13,662"},"SEIU Local 2 (Hospitality)",{"v":35176.29,"d":"35,176.29"},{"v":15811.3,"d":"15,811.30"},{"v":0.4494874246260762,"d":"44.9%"},{"$f":"VLOOKUP(G29,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3385226435294117,"d":"33.9%"}},11907.97068035721]
["D_10432 Hospitality Operations","Drysdale-meade_Margaret_006030223_00001300","P_61029 BRIDGES CAFÉ",{"v":11819.56,"d":"11,820"},{"v":3085.29,"d":"3,085"},"SEIU Local 2 (Hospitality)",{"v":11819.56,"d":"11,819.56"},{"v":3085.29,"d":"3,085.29"},{"v":0.2610325595876666,"d":"26.1%"},{"$f":"VLOOKUP(G30,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},4254.747292956]
["D_10432 Hospitality Operations","Duong_Hoa_200001595_00011450","P_61020 CAFE ONE - MDCLD",{"v":13927.949999999999,"d":"13,928"},{"v":2568.4500000000003,"d":"2,568"},"SEIU Local 2 (Hospitality)",{"v":13927.949999999999,"d":"13,927.95"},{"v":2568.4500000000003,"d":"2,568.45"},{"v":0.18440976597417427,"d":"18.4%"},{"$f":"VLOOKUP(G31,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},4943.1678523965]
["D_10432 Hospitality Operations","Encarnacao_Elizabeth_006021432_00005921","P_61030 EAST MEETS WEST",56,{"v":26.61,"d":"27"},"SEIU Local 2 (Hospitality)",{"v":13448.21,"d":"13,448.21"},{"v":3812.2200000000003,"d":"3,812.22"},{"v":0.28347415752728433,"d":"28.3%"},{"$f":"VLOOKUP(G32,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},4772.903359380033]
["D_10432 Hospitality Operations","Fan_Jian Xiong_006030537_00001334","P_61030 EAST MEETS WEST",{"v":6604,"d":"6,604"},{"v":1786.5700000000002,"d":"1,787"},"SEIU Local 2 (Hospitality)",{"v":6604,"d":"6,604.00"},{"v":1784.63,"d":"1,784.63"},{"v":0.27023470623864326,"d":"27.0%"},{"$f":"VLOOKUP(G33,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.38023575333333337,"d":"38.0%"}},2511.0769150133337]
["D_10432 Hospitality Operations","Forty_Denise_005000568_00104890","P_61009 CENTRO at COMMONS",{"v":141.68,"d":"142"},{"v":59.41,"d":"59"},"SEIU Local 2 (Hospitality)",{"v":23595.540000000005,"d":"23,595.54"},{"v":13631.769999999997,"d":"13,631.77"},{"v":0.5777265534079743,"d":"57.8%"},{"$f":"VLOOKUP(G34,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},8102.666006928985]
["D_10432 Hospitality Operations","Frail_Sheila_005000669_00011450","P_61020 CAFE ONE - MDCLD",{"v":21230.279999999995,"d":"21,230"},{"v":4301.42,"d":"4,301"},"SEIU Local 2 (Hospitality)",{"v":21230.279999999995,"d":"21,230.28"},{"v":4301.42,"d":"4,301.42"},{"v":0.20260778473011196,"d":"20.3%"},{"$f":"VLOOKUP(G35,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},7319.767658590798]
["D_10432 Hospitality Operations","Galway_Rhonda_005000351_00006431","P_61009 CENTRO at COMMONS",{"v":16371.86,"d":"16,372"},{"v":10033.199999999999,"d":"10,033"},"SEIU Local 2 (Hospitality)",{"v":16371.86,"d":"16,371.86"},{"v":10033.199999999999,"d":"10,033.20"},{"v":0.6128320178647997,"d":"61.3%"},{"$f":"VLOOKUP(G36,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5706.87811450245]
["D_10432 Hospitality Operations","Gillies_Andrew_005000700_00006143","P_61030 EAST MEETS WEST",{"v":26453.799999999996,"d":"26,454"},{"v":15470.780000000002,"d":"15,471"},"SEIU Local 2 (Hospitality)",{"v":26453.799999999996,"d":"26,453.80"},{"v":15470.780000000002,"d":"15,470.78"},{"v":0.5848225963755682,"d":"58.5%"},{"$f":"VLOOKUP(G37,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},9027.966588549843]
["D_10432 Hospitality Operations","Goodman_Jennifer_006004032_00011444","P_61021 BYMAC-DBAC",{"v":17275.399999999998,"d":"17,275"},{"v":3238.54,"d":"3,239"},"SEIU Local 2 (Hospitality)",{"v":17275.399999999998,"d":"17,275.40"},{"v":3238.54,"d":"3,238.54"},{"v":0.18746541324658186,"d":"18.7%"},{"$f":"VLOOKUP(G38,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},6021.832716580499]
["D_10432 Hospitality Operations","Gora_Lucyna_006018865_00005914","P_61009 CENTRO at COMMONS",{"v":17846.510000000002,"d":"17,847"},{"v":4572.75,"d":"4,573"},"SEIU Local 2 (Hospitality)",{"v":17846.510000000002,"d":"17,846.51"},{"v":4572.75,"d":"4,572.75"},{"v":0.2562265675473804,"d":"25.6%"},{"$f":"VLOOKUP(G39,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},6220.909373721076]
["D_10432 Hospitality Operations","Grier_Justin_200001174_00105006","P_61010 LA PIAZZA",{"v":6940,"d":"6,940"},{"v":808.7900000000001,"d":"809"},"SEIU Local 2 (Hospitality)",{"v":26288.89,"d":"26,288.89"},{"v":4286.19,"d":"4,286.19"},{"v":0.1630418781470043,"d":"16.3%"},{"$f":"VLOOKUP(G40,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},8971.687264969953]
["D_10432 Hospitality Operations","Hall_Thomas_006030306_00006228","P_61009 CENTRO at COMMONS",{"v":8446,"d":"8,446"},{"v":2037.61,"d":"2,038"},"SEIU Local 2 (Hospitality)",{"v":19636.14,"d":"19,636.14"},{"v":4801.739999999999,"d":"4,801.74"},{"v":0.24453584054707284,"d":"24.5%"},{"$f":"VLOOKUP(G41,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6803.294109884134]
["D_10432 Hospitality Operations","Harris_Anne_006026183_00001311","P_61009 CENTRO at COMMONS",{"v":15407.01,"d":"15,407"},{"v":4392.38,"d":"4,392"},"SEIU Local 2 (Hospitality)",{"v":15407.01,"d":"15,407.01"},{"v":4392.38,"d":"4,392.38"},{"v":0.2850897091648542,"d":"28.5%"},{"$f":"VLOOKUP(G42,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5412.358784659629]
["D_10432 Hospitality Operations","Holman_Michele_005000484_00001324","P_61002 FIREBALL CAFÉ",{"v":27659.49,"d":"27,659"},{"v":13083.48,"d":"13,083"},"SEIU Local 2 (Hospitality)",{"v":27659.49,"d":"27,659.49"},{"v":13083.48,"d":"13,083.48"},{"v":0.47301956760591024,"d":"47.3%"},{"$f":"VLOOKUP(G43,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},9439.435981837338]
["D_10432 Hospitality Operations","Holmes-vanderbaaren_Thomas C_006034150_00015105","P_61027 BOOSTER JUICE",{"v":9582.57,"d":"9,583"},{"v":2547.8,"d":"2,548"},"SEIU Local 2 (Hospitality)",{"v":26592.339999999997,"d":"26,592.34"},{"v":7079.48,"d":"7,079.48"},{"v":0.2662225287432396,"d":"26.6%"},{"$f":"VLOOKUP(G44,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},9075.246544215106]
["D_10432 Hospitality Operations","Holmes_Janet_005000643_00005441","P_61030 EAST MEETS WEST",{"v":18525.36,"d":"18,525"},{"v":8154.18,"d":"8,154"},"SEIU Local 2 (Hospitality)",{"v":18525.36,"d":"18,525.36"},{"v":8154.18,"d":"8,154.18"},{"v":0.4401631061420669,"d":"44.0%"},{"$f":"VLOOKUP(G45,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6418.444387312534]
["D_10432 Hospitality Operations","Huang_Zhi Neng_006002360_00001427","P_61009 CENTRO at COMMONS",{"v":24440.72,"d":"24,441"},{"v":12046.14,"d":"12,046"},"SEIU Local 2 (Hospitality)",{"v":24440.72,"d":"24,440.72"},{"v":12046.14,"d":"12,046.14"},{"v":0.49287173209299884,"d":"49.3%"},{"$f":"VLOOKUP(G46,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8364.763790327068]
["D_10432 Hospitality Operations","Hughes_Simon Bruce John_005000425_00001288","P_61025 TIM HORTONS-MUSC",{"v":28927.130000000005,"d":"28,927"},{"v":15079.169999999998,"d":"15,079"},"SEIU Local 2 (Hospitality)",{"v":49281.33,"d":"49,281.33"},{"v":15848.799999999997,"d":"15,848.80"},{"v":0.3215984633531602,"d":"32.2%"},{"$f":"VLOOKUP(G47,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3359155741666667,"d":"33.6%"}},16554.366262646978]
["D_10432 Hospitality Operations","Huie_Diana_006004246_00011445","P_61017 IAHS CAFÉ",{"v":12337.510000000002,"d":"12,338"},{"v":2226.57,"d":"2,227"},"SEIU Local 2 (Hospitality)",{"v":12337.510000000002,"d":"12,337.51"},{"v":2226.57,"d":"2,226.57"},{"v":0.18047158624390172,"d":"18.0%"},{"$f":"VLOOKUP(G48,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},4378.704892724368]
["D_10432 Hospitality Operations","Inthiran_Mangaladevi_006030004_00001358","P_61009 CENTRO at COMMONS",{"v":14697.77,"d":"14,698"},{"v":4287.07,"d":"4,287"},"SEIU Local 2 (Hospitality)",{"v":14697.77,"d":"14,697.77"},{"v":4287.07,"d":"4,287.07"},{"v":0.29168166327272776,"d":"29.2%"},{"$f":"VLOOKUP(G49,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5163.208472922829]
["D_10432 Hospitality Operations","Ivins_Amber Arlene_005000576_00001307","P_61025 TIM HORTONS-MUSC",{"v":11074.26,"d":"11,074"},{"v":1978.07,"d":"1,978"},"SEIU Local 2 (Hospitality)",{"v":11074.26,"d":"11,074.26"},{"v":1978.07,"d":"1,978.07"},{"v":0.17861870680298275,"d":"17.9%"},{"$f":"VLOOKUP(G50,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},3986.457850926]
["D_10432 Hospitality Operations","Kajganic_Steve_005000608_00001428","P_61030 EAST MEETS WEST",{"v":25369.89,"d":"25,370"},{"v":14096.880000000001,"d":"14,097"},"SEIU Local 2 (Hospitality)",{"v":25369.89,"d":"25,369.89"},{"v":14096.880000000001,"d":"14,096.88"},{"v":0.5556539661780165,"d":"55.6%"},{"$f":"VLOOKUP(G51,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8682.769461643551]
["D_10432 Hospitality Operations","Kemmers_Barbara_005000678_00011464","P_61017 IAHS CAFÉ",{"v":29441.68,"d":"29,442"},{"v":10609.55,"d":"10,610"},"SEIU Local 2 (Hospitality)",{"v":29441.68,"d":"29,441.68"},{"v":10609.55,"d":"10,609.55"},{"v":0.36035817249559127,"d":"36.0%"},{"$f":"VLOOKUP(G52,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},10023.067875566745]
["D_10432 Hospitality Operations","Keown_Pamela Janine_005000673_00011451","P_61022 MATH CAFE-HH",56,{"v":6.2,"d":"6"},"SEIU Local 2 (Hospitality)",{"v":10789.76,"d":"10,789.76"},{"v":1891.68,"d":"1,891.68"},{"v":0.1753217865828341,"d":"17.5%"},{"$f":"VLOOKUP(G53,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},3884.044934976]
["D_10432 Hospitality Operations","Klyne_Tonya_006012705_00011452","P_61007 ALWAYS FRESH - ANB",{"v":13070.76,"d":"13,071"},{"v":4267.32,"d":"4,267"},"SEIU Local 2 (Hospitality)",{"v":13127.64,"d":"13,127.64"},{"v":4283.9,"d":"4,283.90"},{"v":0.3263267426590004,"d":"32.6%"},{"$f":"VLOOKUP(G54,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},4659.1298809828]
["D_10432 Hospitality Operations","Larson_Jacqueline_006017187_00005914","P_61009 CENTRO at COMMONS",null,null,"SEIU Local 2 (Hospitality)",0,0]
["D_10432 Hospitality Operations","Langille_Shannon_005000570_00001300","P_61029 BRIDGES CAFÉ",{"v":416.26,"d":"416"},{"v":280.45,"d":"280"},"SEIU Local 2 (Hospitality)",{"v":22369.12,"d":"22,369.12"},{"v":10864.59,"d":"10,864.59"},{"v":0.4856959057844028,"d":"48.6%"},{"$f":"VLOOKUP(G56,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},7681.5155842551285]
["D_10432 Hospitality Operations","Large_Miranda_006032531_00015417","P_61027 BOOSTER JUICE",{"v":2652,"d":"2,652"},{"v":874.25,"d":"874"},"SEIU Local 2 (Hospitality)",{"v":10898.380000000001,"d":"10,898.38"},{"v":3266.74,"d":"3,266.74"},{"v":0.2997454667574446,"d":"30.0%"},{"$f":"VLOOKUP(G57,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},3923.145430338]
["D_10432 Hospitality Operations","Lemee_Danielle_001134460_00011444","P_61021 BYMAC-DBAC",{"v":10442,"d":"10,442"},{"v":2009.9900000000002,"d":"2,010"},"SEIU Local 2 (Hospitality)",{"v":24710.01,"d":"24,710.01"},{"v":4594.87,"d":"4,594.87"},{"v":0.1859517661061246,"d":"18.6%"},{"$f":"VLOOKUP(G58,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8456.92749258695]
["D_10432 Hospitality Operations","Levac_Ray_005000549_00001347","P_61009 CENTRO at COMMONS",0,{"v":3923.82,"d":"3,924"},"SEIU Local 2 (Hospitality)",0,{"v":3923.82,"d":"3,923.82"}]
["D_10432 Hospitality Operations","Linares_Elena_006031381_00015181","P_61009 CENTRO at COMMONS",{"v":1572.25,"d":"1,572"},{"v":705.65,"d":"706"},"SEIU Local 2 (Hospitality)",{"v":8251.14,"d":"8,251.14"},{"v":2580.7400000000002,"d":"2,580.74"},{"v":0.3127737500515081,"d":"31.3%"},{"$f":"VLOOKUP(G60,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.367572845,"d":"36.8%"}},3032.8950042932997]
["D_10432 Hospitality Operations","Longboat_Amanda_006017047_00011820","P_61015 THE REACTOR-THODE",0,null,"SEIU Local 2 (Hospitality)",0,0]
["D_10432 Hospitality Operations","Lovo_Berta_006027675_00013821","P_61025 TIM HORTONS-MUSC",{"v":6358.29,"d":"6,358"},{"v":1654.71,"d":"1,655"},"SEIU Local 2 (Hospitality)",{"v":30339.800000000003,"d":"30,339.80"},{"v":7284.42,"d":"7,284.42"},{"v":0.24009452929814962,"d":"24.0%"},{"$f":"VLOOKUP(G62,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33971444666666667,"d":"34.0%"}},10306.868368977335]
["D_10432 Hospitality Operations","Lalla_Maria_005000620_00001284","P_61030 EAST MEETS WEST",{"v":13470.95,"d":"13,471"},{"v":7596.5599999999995,"d":"7,597"},"SEIU Local 2 (Hospitality)",{"v":13470.95,"d":"13,470.95"},{"v":7596.5599999999995,"d":"7,596.56"},{"v":0.5639216239389203,"d":"56.4%"},{"$f":"VLOOKUP(G63,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},4780.974011339834]
["D_10432 Hospitality Operations","Lamb_Donna_006031932_00001439","P_61009 CENTRO at COMMONS",{"v":23624.37,"d":"23,624"},{"v":7798.23,"d":"7,798"},"SEIU Local 2 (Hospitality)",{"v":23624.37,"d":"23,624.37"},{"v":7798.23,"d":"7,798.23"},{"v":0.3300926119934627,"d":"33.0%"},{"$f":"VLOOKUP(G64,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},8112.566177087401]
["D_10432 Hospitality Operations","Lau_Yun Hon_006007005_00001440","P_61024 MADE-IN-JAPAN MUSC",{"v":23999.73,"d":"24,000"},{"v":8049.950000000001,"d":"8,050"},"SEIU Local 2 (Hospitality)",{"v":24604.85,"d":"24,604.85"},{"v":8176.880000000001,"d":"8,176.88"},{"v":0.33232797598847386,"d":"33.2%"},{"$f":"VLOOKUP(G65,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8420.936795087417]
["D_10432 Hospitality Operations","Lees_Marilyn_006010355_00011445","P_61017 IAHS CAFÉ",{"v":21447.08,"d":"21,447"},{"v":3876.3500000000004,"d":"3,876"},"SEIU Local 2 (Hospitality)",{"v":21447.08,"d":"21,447.08"},{"v":3876.3500000000004,"d":"3,876.35"},{"v":0.18074022197893605,"d":"18.1%"},{"$f":"VLOOKUP(G66,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},7394.515878038801]
["D_10432 Hospitality Operations","Leveille_Michel_006008570_00005947","P_61009 CENTRO at COMMONS",{"v":11746.11,"d":"11,746"},{"v":2727.57,"d":"2,728"},"SEIU Local 2 (Hospitality)",{"v":11746.11,"d":"11,746.11"},{"v":2727.57,"d":"2,727.57"},{"v":0.232210493516577,"d":"23.2%"},{"$f":"VLOOKUP(G67,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},4228.307121861]
["D_10432 Hospitality Operations","Liu_Hui Qun_003106033_00006228","P_61009 CENTRO at COMMONS",{"v":13888.27,"d":"13,888"},{"v":2303.34,"d":"2,303"},"SEIU Local 2 (Hospitality)",{"v":13888.27,"d":"13,888.27"},{"v":2303.34,"d":"2,303.34"},{"$f":"+H68/G68","v":{"v":0.16584787018109529,"d":"16.6%"}},{"$f":"VLOOKUP(G68,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},{"$f":"+G68*J68","v":4929.0850261095675}]
["D_10432 Hospitality Operations","Mah_Helen_006024045_00001340","P_61009 CENTRO at COMMONS",{"v":2588,"d":"2,588"},{"v":731.19,"d":"731"},"SEIU Local 2 (Hospitality)",{"v":13357.630000000001,"d":"13,357.63"},{"v":3733.57,"d":"3,733.57"},{"v":0.2795084157893279,"d":"28.0%"},{"$f":"VLOOKUP(G69,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},4740.755617316768]
["D_10432 Hospitality Operations","Mann_Colleen_005000364_00001351","P_61009 CENTRO at COMMONS",{"v":8478.02,"d":"8,478"},{"v":6181.3,"d":"6,181"},"SEIU Local 2 (Hospitality)",{"v":30228.02,"d":"30,228.02"},{"v":6571.3,"d":"6,571.30"},{"v":0.21739101667922675,"d":"21.7%"},{"$f":"VLOOKUP(G70,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33971444666666667,"d":"34.0%"}},10268.895088128933]
["D_10432 Hospitality Operations","Mccusker_Keegan_006017901_00013639","P_61025 TIM HORTONS-MUSC",240,{"v":73.75,"d":"74"},"SEIU Local 2 (Hospitality)",{"v":18813.14,"d":"18,813.14"},{"v":4998.8,"d":"4,998.80"},{"v":0.2657079041563503,"d":"26.6%"},{"$f":"VLOOKUP(G71,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6518.150947713023]
["D_10432 Hospitality Operations","Meszaros_Jennifer_005000546_00001308","P_61009 CENTRO at COMMONS",0,{"v":775.69,"d":"776"},"SEIU Local 2 (Hospitality)",132.83,804.49]
["D_10432 Hospitality Operations","Miller_Barbara_006019021_00011453","P_61023 E CAFE - ETB",{"v":6776.25,"d":"6,776"},{"v":1872.6699999999998,"d":"1,873"},"SEIU Local 2 (Hospitality)",{"v":15340.650000000001,"d":"15,340.65"},{"v":4134.009999999999,"d":"4,134.01"},{"v":0.26948075863799764,"d":"26.9%"},{"$f":"VLOOKUP(G73,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5389.047050004429]
["D_10432 Hospitality Operations","Misaghi_Mina_006008563_00001355","P_61010 LA PIAZZA",{"v":5009.79,"d":"5,010"},{"v":998.41,"d":"998"},"SEIU Local 2 (Hospitality)",{"v":24783.850000000002,"d":"24,783.85"},{"v":5270.01,"d":"5,270.01"},{"v":0.21263887571947054,"d":"21.3%"},{"$f":"VLOOKUP(G74,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8482.199013159085]
["D_10432 Hospitality Operations","Murphy_Tracey_005000498_00001287","P_61028 MY MINI MAC",{"v":4082.52,"d":"4,083"},{"v":4749.05,"d":"4,749"},"SEIU Local 2 (Hospitality)",{"v":7193.62,"d":"7,193.62"},{"v":8935.08,"d":"8,935.08"},{"v":1.24208395772921,"d":"124.2%"},{"$f":"VLOOKUP(G75,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.38023575333333337,"d":"38.0%"}},2735.2715198937335]
["D_10432 Hospitality Operations","Maclachlan_Judy_006018436_00001311","P_61009 CENTRO at COMMONS",{"v":16304.73,"d":"16,305"},{"v":4663.469999999999,"d":"4,663"},"SEIU Local 2 (Hospitality)",{"v":16304.73,"d":"16,304.73"},{"v":4663.469999999999,"d":"4,663.47"},{"v":0.28601945570395826,"d":"28.6%"},{"$f":"VLOOKUP(G76,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5683.478040972225]
["D_10432 Hospitality Operations","Markovic_Tanja_006032129_00015086","P_61010 LA PIAZZA",{"v":17714.86,"d":"17,715"},{"v":5095.26,"d":"5,095"},"SEIU Local 2 (Hospitality)",{"v":18870.86,"d":"18,870.86"},{"v":5095.26,"d":"5,095.26"},{"v":0.27000677234635834,"d":"27.0%"},{"$f":"VLOOKUP(G77,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6538.1490805447565]
["D_10432 Hospitality Operations","Mceneany_Susan_005000684_00011465","P_61013 WILLIAMS - MUMC",{"v":31284.96,"d":"31,285"},{"v":13123.890000000001,"d":"13,124"},"SEIU Local 2 (Hospitality)",{"v":31284.96,"d":"31,284.96"},{"v":13123.890000000001,"d":"13,123.89"},{"v":0.4194951823496019,"d":"41.9%"},{"$f":"VLOOKUP(G78,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33971444666666667,"d":"34.0%"}},10627.952875388799]
["D_10432 Hospitality Operations","Meade_Troy_005000460_00001433","P_61009 CENTRO at COMMONS",{"v":23427.28,"d":"23,427"},{"v":10848.310000000001,"d":"10,848"},"SEIU Local 2 (Hospitality)",{"v":23427.28,"d":"23,427.28"},{"v":10848.310000000001,"d":"10,848.31"},{"v":0.46306314689541433,"d":"46.3%"},{"$f":"VLOOKUP(G79,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},8044.885825491056]
["D_10432 Hospitality Operations","Mercer_Suzanne_006023663_00014002","P_61010 LA PIAZZA",{"v":6932.719999999999,"d":"6,933"},{"v":2531.8399999999997,"d":"2,532"},"SEIU Local 2 (Hospitality)",{"v":6932.719999999999,"d":"6,932.72"},{"v":2531.8399999999997,"d":"2,531.84"},{"v":0.3652015370590475,"d":"36.5%"},{"$f":"VLOOKUP(G80,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.38023575333333337,"d":"38.0%"}},2636.068011849067]
["D_10432 Hospitality Operations","Moore_Karen_006003714_00011452","P_61007 ALWAYS FRESH - ANB",{"v":22266.420000000002,"d":"22,266"},{"v":3853.3699999999994,"d":"3,853"},"SEIU Local 2 (Hospitality)",{"v":22266.420000000002,"d":"22,266.42"},{"v":3853.3699999999994,"d":"3,853.37"},{"v":0.17305745602571043,"d":"17.3%"},{"$f":"VLOOKUP(G81,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},7646.248588928402]
["D_10432 Hospitality Operations","Morales_Raquel_006023832_00011448","P_61013 WILLIAMS - MUMC",{"v":19662.14,"d":"19,662"},{"v":5885.920000000001,"d":"5,886"},"SEIU Local 2 (Hospitality)",{"v":19662.14,"d":"19,662.14"},{"v":5885.920000000001,"d":"5,885.92"},{"v":0.2993529697174367,"d":"29.9%"},{"$f":"VLOOKUP(G82,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6812.302277826356]
["D_10432 Hospitality Operations","Murray_Teresa_006021377_00001311","P_61009 CENTRO at COMMONS",{"v":16603.76,"d":"16,604"},{"v":4806.74,"d":"4,807"},"SEIU Local 2 (Hospitality)",{"v":17203.76,"d":"17,203.76"},{"v":4806.74,"d":"4,806.74"},{"v":0.27940054964728644,"d":"27.9%"},{"$f":"VLOOKUP(G83,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5996.8605540942]
["D_10432 Hospitality Operations","Nong_Sung Quay_005000567_00001354","P_61009 CENTRO at COMMONS",0,{"v":3810.7599999999998,"d":"3,811"},"SEIU Local 2 (Hospitality)",0,{"v":3810.7599999999998,"d":"3,810.76"}]
["D_10432 Hospitality Operations","Nowaz_Mohd Zakaria_006026081_00105006","P_61030 EAST MEETS WEST",0,{"v":106.96,"d":"107"},"SEIU Local 2 (Hospitality)",0,106.96]
["D_10432 Hospitality Operations","O'reilly_Dennis_006012519_00001449","P_61030 EAST MEETS WEST",{"v":24739.699999999997,"d":"24,740"},{"v":9074.15,"d":"9,074"},"SEIU Local 2 (Hospitality)",{"v":24739.699999999997,"d":"24,739.70"},{"v":9074.15,"d":"9,074.15"},{"v":0.3667849650561648,"d":"36.7%"},{"$f":"VLOOKUP(G86,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8467.088806858166]
["D_10432 Hospitality Operations","Oates_Patricia_005000495_00001285","P_61009 CENTRO at COMMONS",{"v":20644.15,"d":"20,644"},{"v":9981.26,"d":"9,981"},"SEIU Local 2 (Hospitality)",{"v":20644.15,"d":"20,644.15"},{"v":9981.26,"d":"9,981.26"},{"v":0.4834909647527265,"d":"48.3%"},{"$f":"VLOOKUP(G87,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},7117.681985781501]
["D_10432 Hospitality Operations","Olauson_Marty_006021570_00006536","P_61009 CENTRO at COMMONS",{"v":24313.84,"d":"24,314"},{"v":8696.46,"d":"8,696"},"SEIU Local 2 (Hospitality)",{"v":24313.84,"d":"24,313.84"},{"v":8696.46,"d":"8,696.46"},{"v":0.357675299335687,"d":"35.8%"},{"$f":"VLOOKUP(G88,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8321.339487372134]
["D_10432 Hospitality Operations","Osborne_Ray_005000609_00001438","P_61010 LA PIAZZA",{"v":39824.07,"d":"39,824"},{"v":17601.66,"d":"17,602"},"SEIU Local 2 (Hospitality)",{"v":39824.07,"d":"39,824.07"},{"v":17601.66,"d":"17,601.66"},{"v":0.44198546256070764,"d":"44.2%"},{"$f":"VLOOKUP(G89,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33758174631578947,"d":"33.8%"}},13443.879096002242]
["D_10432 Hospitality Operations","Padijantathil Samuel_Sunil_006026091_00001316","P_61010 LA PIAZZA",{"v":11953.95,"d":"11,954"},{"v":3587.56,"d":"3,588"},"SEIU Local 2 (Hospitality)",{"v":11953.95,"d":"11,953.95"},{"v":3587.56,"d":"3,587.56"},{"v":0.30011502474077606,"d":"30.0%"},{"$f":"VLOOKUP(G90,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3599751,"d":"36.0%"}},4303.1243466450005]
["D_10432 Hospitality Operations","Pajak_Barbara_006010951_00011445","P_61017 IAHS CAFÉ",{"v":15267.77,"d":"15,268"},{"v":2773.17,"d":"2,773"},"SEIU Local 2 (Hospitality)",{"v":15267.77,"d":"15,267.77"},{"v":2773.17,"d":"2,773.17"},{"v":0.18163556301935385,"d":"18.2%"},{"$f":"VLOOKUP(G91,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5363.4448917514]
["D_10432 Hospitality Operations","Pirrotta_Caterina_005000444_00001416","P_61017 IAHS CAFÉ",{"v":35203.45999999999,"d":"35,203"},{"v":18189.52,"d":"18,190"},"SEIU Local 2 (Hospitality)",{"v":35203.45999999999,"d":"35,203.46"},{"v":18189.52,"d":"18,189.52"},{"v":0.5166969383123138,"d":"51.7%"},{"$f":"VLOOKUP(G92,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3385226435294117,"d":"33.9%"}},11917.1683405819]
["D_10432 Hospitality Operations","Prashad_Seekumarie_006005509_00005914","P_61009 CENTRO at COMMONS",{"v":18478.63,"d":"18,479"},{"v":3249.79,"d":"3,250"},"SEIU Local 2 (Hospitality)",{"v":18478.63,"d":"18,478.63"},{"v":3249.79,"d":"3,249.79"},{"v":0.17586747502385186,"d":"17.6%"},{"$f":"VLOOKUP(G93,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6402.253937776379]
["D_10432 Hospitality Operations","Prebianca_Rikki_006030343_00005442","P_61028 MY MINI MAC",{"v":20404.629999999997,"d":"20,405"},{"v":3652.12,"d":"3,652"},"SEIU Local 2 (Hospitality)",{"v":20646.51,"d":"20,646.51"},{"v":3652.12,"d":"3,652.12"},{"v":0.1768880067381848,"d":"17.7%"},{"$f":"VLOOKUP(G94,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},7118.495665661099]
["D_10432 Hospitality Operations","Raquio_Rodrigo_006026138_00015179","P_61010 LA PIAZZA",{"v":17355.94,"d":"17,356"},{"v":4824.64,"d":"4,825"},"SEIU Local 2 (Hospitality)",{"v":17420.94,"d":"17,420.94"},{"v":4824.64,"d":"4,824.64"},{"v":0.27694487209071383,"d":"27.7%"},{"$f":"VLOOKUP(G95,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},6072.56482892355]
["D_10432 Hospitality Operations","Risk-smith_Karen_005000384_00001355","P_61010 LA PIAZZA",{"v":22731.2,"d":"22,731"},{"v":14130.35,"d":"14,130"},"SEIU Local 2 (Hospitality)",{"v":22731.2,"d":"22,731.20"},{"v":14130.35,"d":"14,130.35"},{"v":0.6216279826845921,"d":"62.2%"},{"$f":"VLOOKUP(G96,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},7805.853205169456]
["D_10432 Hospitality Operations","Roberts_Catherine_005000615_00001295","P_61028 MY MINI MAC",{"v":27329.18,"d":"27,329"},{"v":10169.64,"d":"10,170"},"SEIU Local 2 (Hospitality)",{"v":27329.18,"d":"27,329.18"},{"v":10169.64,"d":"10,169.64"},{"v":0.372116543562595,"d":"37.2%"},{"$f":"VLOOKUP(G97,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},9326.710110927906]
["D_10432 Hospitality Operations","Robins_Jason_006003719_00015232","P_61036 Starbucks Coffee",{"v":26552.030000000002,"d":"26,552"},{"v":6523.179999999999,"d":"6,523"},"SEIU Local 2 (Hospitality)",{"v":26552.030000000002,"d":"26,552.03"},{"v":6523.179999999999,"d":"6,523.18"},{"v":0.24567537773947976,"d":"24.6%"},{"$f":"VLOOKUP(G98,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},9061.489831259523]
["D_10432 Hospitality Operations","Robinson_Brad_006026303_00011452","P_61007 ALWAYS FRESH - ANB",{"v":18394.329999999998,"d":"18,394"},{"v":3221.77,"d":"3,222"},"SEIU Local 2 (Hospitality)",{"v":18394.329999999998,"d":"18,394.33"},{"v":3221.77,"d":"3,221.77"},{"v":0.1751501685573761,"d":"17.5%"},{"$f":"VLOOKUP(G99,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6373.046685563711]
["D_10432 Hospitality Operations","Rogers_Debi_005000605_00011445","P_61017 IAHS CAFÉ",{"v":21947.33,"d":"21,947"},{"v":4021.3500000000004,"d":"4,021"},"SEIU Local 2 (Hospitality)",{"v":21947.33,"d":"21,947.33"},{"v":4021.3500000000004,"d":"4,021.35"},{"v":0.18322729917488825,"d":"18.3%"},{"$f":"VLOOKUP(G100,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},7566.991877941301]
["D_10432 Hospitality Operations","Sicanica_Douglas_005000504_00014969","P_61009 CENTRO at COMMONS",null,{"v":29.080000000000002,"d":"29"},"SEIU Local 2 (Hospitality)",{"v":21573.72,"d":"21,573.72"},{"v":10312.619999999999,"d":"10,312.62"},{"v":0.47801769931194055,"d":"47.8%"},{"$f":"VLOOKUP(G101,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},7438.178767849201]
["D_10432 Hospitality Operations","Schmidt_Debbie_005000561_00011464","P_61017 IAHS CAFÉ",{"v":31565.59,"d":"31,566"},{"v":13518.67,"d":"13,519"},"SEIU Local 2 (Hospitality)",{"v":31565.59,"d":"31,565.59"},{"v":13518.67,"d":"13,518.67"},{"v":0.4282723687407712,"d":"42.8%"},{"$f":"VLOOKUP(G102,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33971444666666667,"d":"34.0%"}},10723.286940556867]
["D_10432 Hospitality Operations","Siekiel_Margaret_006015484_00011447","P_61035 CAFFEINE-BSB",{"v":16084.260000000002,"d":"16,084"},{"v":2894.85,"d":"2,895"},"SEIU Local 2 (Hospitality)",{"v":16084.260000000002,"d":"16,084.26"},{"v":2894.85,"d":"2,894.85"},{"v":0.17998030372550552,"d":"18.0%"},{"$f":"VLOOKUP(G103,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5606.626942935451]
["D_10432 Hospitality Operations","Slater_Holly_006027596_00015215","P_61009 CENTRO at COMMONS",{"v":17014.030000000002,"d":"17,014"},{"v":4663.71,"d":"4,664"},"SEIU Local 2 (Hospitality)",{"v":17014.030000000002,"d":"17,014.03"},{"v":4663.71,"d":"4,663.71"},{"v":0.27410966126191144,"d":"27.4%"},{"$f":"VLOOKUP(G104,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5930.724758609476]
["D_10432 Hospitality Operations","Somasundaram_Sheila_006004096_00011450","P_61020 CAFE ONE - MDCLD",{"v":12834.150000000001,"d":"12,834"},{"v":1774.1599999999999,"d":"1,774"},"SEIU Local 2 (Hospitality)",{"v":12834.150000000001,"d":"12,834.15"},{"v":1774.1599999999999,"d":"1,774.16"},{"v":0.13823743683843492,"d":"13.8%"},{"$f":"VLOOKUP(G105,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3549099366666667,"d":"35.5%"}},4554.967363670501]
["D_10432 Hospitality Operations","Stewart_Kelly_006030239_00001319","P_61010 LA PIAZZA",{"v":19878.63,"d":"19,879"},{"v":5163.98,"d":"5,164"},"SEIU Local 2 (Hospitality)",{"v":19878.63,"d":"19,878.63"},{"v":5163.98,"d":"5,163.98"},{"v":0.25977544730195185,"d":"26.0%"},{"$f":"VLOOKUP(G106,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6887.309134665268]
["D_10432 Hospitality Operations","Tam_Boris_005000584_00001444","P_61030 EAST MEETS WEST",{"v":26105.760000000002,"d":"26,106"},{"v":14897.030000000002,"d":"14,897"},"SEIU Local 2 (Hospitality)",{"v":26105.760000000002,"d":"26,105.76"},{"v":14897.030000000002,"d":"14,897.03"},{"v":0.5706414982747103,"d":"57.1%"},{"$f":"VLOOKUP(G107,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},8909.189948086892]
["D_10432 Hospitality Operations","Tanney_Kelly_006005471_00011452","P_61007 ALWAYS FRESH - ANB",{"v":29807.160000000003,"d":"29,807"},{"v":5145.400000000001,"d":"5,145"},"SEIU Local 2 (Hospitality)",{"v":29807.160000000003,"d":"29,807.16"},{"v":5145.400000000001,"d":"5,145.40"},{"v":0.17262295367958572,"d":"17.3%"},{"$f":"VLOOKUP(G108,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},10147.49117094806]
["D_10432 Hospitality Operations","Terceira_Jason_006024656_00001429","P_61009 CENTRO at COMMONS",{"v":2774.06,"d":"2,774"},{"v":1002.73,"d":"1,003"},"SEIU Local 2 (Hospitality)",{"v":2774.06,"d":"2,774.06"},{"v":1002.73,"d":"1,002.73"}]
["D_10432 Hospitality Operations","Theobald_Teena_003107600_00006228","P_61009 CENTRO at COMMONS",{"v":20012.339999999997,"d":"20,012"},{"v":3530.52,"d":"3,531"},"SEIU Local 2 (Hospitality)",{"v":20012.339999999997,"d":"20,012.34"},{"v":3530.52,"d":"3,530.52"},{"v":0.17641715061806867,"d":"17.6%"},{"$f":"VLOOKUP(G110,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},6899.846780387399]
["D_10432 Hospitality Operations","Tomlinson_Mike_006024443_00104303","P_61010 LA PIAZZA",{"v":38884.79,"d":"38,885"},{"v":13957.83,"d":"13,958"},"SEIU Local 2 (Hospitality)",{"v":38884.79,"d":"38,884.79"},{"v":13957.83,"d":"13,957.83"},{"v":0.35895346226635144,"d":"35.9%"},{"$f":"VLOOKUP(G111,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33758174631578947,"d":"33.8%"}},13126.795313322747]
["D_10432 Hospitality Operations","Tong_Michael_005000487_00014970","P_61009 CENTRO at COMMONS",{"v":61.989999999999995,"d":"62"},{"v":2761.4,"d":"2,761"},"SEIU Local 2 (Hospitality)",{"v":27687.15,"d":"27,687.15"},{"v":14333.23,"d":"14,333.23"},{"v":0.5176852799945101,"d":"51.8%"},{"$f":"VLOOKUP(G112,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},9448.875591868384]
["D_10432 Hospitality Operations","Triantafillou_Maria_005000454_00001417","P_61010 LA PIAZZA",{"v":38316.590000000004,"d":"38,317"},{"v":18735.26,"d":"18,735"},"SEIU Local 2 (Hospitality)",{"v":38316.590000000004,"d":"38,316.59"},{"v":18735.26,"d":"18,735.26"},{"v":0.4889594820415908,"d":"48.9%"},{"$f":"VLOOKUP(G113,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33758174631578947,"d":"33.8%"}},12934.981365066116]
["D_10432 Hospitality Operations","Triantafillou_Panagiota_005000476_00001322","P_61010 LA PIAZZA",0,{"v":1410.3400000000001,"d":"1,410"},"SEIU Local 2 (Hospitality)",0,{"v":1410.3400000000001,"d":"1,410.34"}]
["D_10432 Hospitality Operations","Tsao_Gok Men_006003702_00001424","P_61009 CENTRO at COMMONS",{"v":24475.8,"d":"24,476"},{"v":11993.09,"d":"11,993"},"SEIU Local 2 (Hospitality)",{"v":24475.8,"d":"24,475.80"},{"v":11993.09,"d":"11,993.09"},{"v":0.4899978754524878,"d":"49.0%"},{"$f":"VLOOKUP(G115,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8376.769816081001]
["D_10432 Hospitality Operations","Turner_Brian_006012717_00013775","P_61009 CENTRO at COMMONS",{"v":17315.19,"d":"17,315"},{"v":4822.57,"d":"4,823"},"SEIU Local 2 (Hospitality)",{"v":17315.19,"d":"17,315.19"},{"v":4822.57,"d":"4,822.57"},{"v":0.27851672433279684,"d":"27.9%"},{"$f":"VLOOKUP(G116,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},6035.702654399175]
["D_10432 Hospitality Operations","Vanwalleghem_Paul_005000622_00001446","P_61030 EAST MEETS WEST",{"v":18033.730000000003,"d":"18,034"},{"v":11597.57,"d":"11,598"},"SEIU Local 2 (Hospitality)",{"v":19709.360000000004,"d":"19,709.36"},{"v":11859.539999999999,"d":"11,859.54"},{"v":0.60172121266241,"d":"60.2%"},{"$f":"VLOOKUP(G117,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6828.662496681424]
["D_10432 Hospitality Operations","Verge_Don_006023822_00006350","P_61009 CENTRO at COMMONS",{"v":22030.56,"d":"22,031"},{"v":8252.980000000001,"d":"8,253"},"SEIU Local 2 (Hospitality)",{"v":23523.36,"d":"23,523.36"},{"v":8638.430000000002,"d":"8,638.43"},{"v":0.36722772597111986,"d":"36.7%"},{"$f":"VLOOKUP(G118,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},8077.879524721747]
["D_10432 Hospitality Operations","Villanueva_Sionnie_006021271_00001311","P_61009 CENTRO at COMMONS",{"v":16025.75,"d":"16,026"},{"v":4643.3099999999995,"d":"4,643"},"SEIU Local 2 (Hospitality)",{"v":16625.75,"d":"16,625.75"},{"v":4711.16,"d":"4,711.16"},{"v":0.28336526171751647,"d":"28.3%"},{"$f":"VLOOKUP(G119,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5795.378705424375]
["D_10432 Hospitality Operations","Volpini_Felicia_005000703_00011464","P_61017 IAHS CAFÉ",{"v":24089.47,"d":"24,089"},{"v":9248.089999999998,"d":"9,248"},"SEIU Local 2 (Hospitality)",{"v":26349.63,"d":"26,349.63"},{"v":10041.189999999999,"d":"10,041.19"},{"v":0.3810751801827957,"d":"38.1%"},{"$f":"VLOOKUP(G120,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},8992.416184466907]
["D_10432 Hospitality Operations","Wedekind_Felicia_006021306_00014971","P_61010 LA PIAZZA",{"v":15864.520000000002,"d":"15,865"},{"v":4405.150000000001,"d":"4,405"},"SEIU Local 2 (Hospitality)",{"v":15864.520000000002,"d":"15,864.52"},{"v":4405.150000000001,"d":"4,405.15"},{"v":0.2776730717349154,"d":"27.8%"},{"$f":"VLOOKUP(G121,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5573.078370586401]
["D_10432 Hospitality Operations","Wyllie_Leonard_006014319_00001338","P_61009 CENTRO at COMMONS",120,{"v":44.68000000000001,"d":"45"},"SEIU Local 2 (Hospitality)",{"v":20287.38,"d":"20,287.38"},{"v":5093.030000000001,"d":"5,093.03"},{"v":0.2510442452401444,"d":"25.1%"},{"$f":"VLOOKUP(G122,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34477961,"d":"34.5%"}},6994.674964321801]
["D_10432 Hospitality Operations","Wijesinghe_Rathnamali_006021308_00001311","P_61009 CENTRO at COMMONS",{"v":15583,"d":"15,583"},{"v":4479.89,"d":"4,480"},"SEIU Local 2 (Hospitality)",{"v":15583,"d":"15,583.00"},{"v":4479.89,"d":"4,479.89"},{"v":0.2874857216197138,"d":"28.7%"},{"$f":"VLOOKUP(G123,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.35129196285714287,"d":"35.1%"}},5474.182657202858]
["D_10432 Hospitality Operations","Wilson_Verna_006008584_00014883","P_61002 FIREBALL CAFÉ",{"v":16278.65,"d":"16,279"},{"v":2957.01,"d":"2,957"},"SEIU Local 2 (Hospitality)",{"v":16278.65,"d":"16,278.65"},{"v":2957.01,"d":"2,957.01"},{"v":0.18164958396427225,"d":"18.2%"},{"$f":"VLOOKUP(G124,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3485784825,"d":"34.9%"}},5674.387114148625]
["D_10432 Hospitality Operations","Wong_Kit-chi_005000492_00005907","P_61009 CENTRO at COMMONS",{"v":23511.28,"d":"23,511"},{"v":13706.23,"d":"13,706"},"SEIU Local 2 (Hospitality)",{"v":23511.28,"d":"23,511.28"},{"v":13706.23,"d":"13,706.23"},{"v":0.5829640070638434,"d":"58.3%"},{"$f":"VLOOKUP(G125,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},8073.731274443782]
["D_10434 Hospitality Catering","Atwater_Lori_005000490_00001298","P_61018 HOSP SERV - CATERING",null,null,"SEIU Local 2 (Hospitality)",{"v":28744.61,"d":"28,744.61"},{"v":15051.130000000001,"d":"15,051.13"},{"v":0.5236157317841502,"d":"52.4%"},{"$f":"VLOOKUP(G126,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},9785.75873002813]
["D_10434 Hospitality Catering","Aitchison_Marc_006027450_00001433","P_61019 CATERING - KITCHEN",{"v":2864.88,"d":"2,865"},{"v":976.4499999999999,"d":"976"},"SEIU Local 2 (Hospitality)",{"v":28028.73,"d":"28,028.73"},{"v":8951.28,"d":"8,951.28"},{"v":0.31936088434973686,"d":"31.9%"},{"$f":"VLOOKUP(G127,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},9542.045944930243]
["D_10434 Hospitality Catering","Alaimo_Silvana Patricia_005000597_00105425","P_61019 CATERING - KITCHEN",{"v":37024.63,"d":"37,025"},{"v":13408.96,"d":"13,409"},"SEIU Local 2 (Hospitality)",{"v":43712.86,"d":"43,712.86"},{"v":13402.009999999998,"d":"13,402.01"},{"v":0.3065919274099201,"d":"30.7%"},{"$f":"VLOOKUP(G128,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3368200676190476,"d":"33.7%"}},14723.36846102196]
["D_10434 Hospitality Catering","Alarie_Jason_006031943_00006721","P_61019 CATERING - KITCHEN",{"v":4861.66,"d":"4,862"},{"v":1420.46,"d":"1,420"},"SEIU Local 2 (Hospitality)",{"v":29521.920000000002,"d":"29,521.92"},{"v":9084.03,"d":"9,084.03"},{"v":0.3077045801899064,"d":"30.8%"},{"$f":"VLOOKUP(G129,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},10050.384624010974]
["D_10434 Hospitality Catering","Barker_Kenneth_006018623_00104192","P_61018 HOSP SERV - CATERING",960,{"v":105.15,"d":"105"},"SEIU Local 2 (Hospitality)",{"v":18158.539999999997,"d":"18,158.54"},{"v":5367.759999999999,"d":"5,367.76"},{"v":0.29560526341875504,"d":"29.6%"},{"$f":"VLOOKUP(G130,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6291.352996367688]
["D_10434 Hospitality Catering","Blackburn_Victoria_006003717_00006193","P_61018 HOSP SERV - CATERING",{"v":3072.7500000000005,"d":"3,073"},{"v":1240.54,"d":"1,241"},"SEIU Local 2 (Hospitality)",{"v":28301.32,"d":"28,301.32"},{"v":12378.079999999998,"d":"12,378.08"},{"v":0.43736758568151585,"d":"43.7%"},{"$f":"VLOOKUP(G131,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},9634.84595064326]
["D_10434 Hospitality Catering","Carroll_Sarah_200001316_00104303","P_61019 CATERING - KITCHEN",{"v":3337.63,"d":"3,338"},{"v":448.30999999999995,"d":"448"},"SEIU Local 2 (Hospitality)",{"v":29013.370000000003,"d":"29,013.37"},{"v":6861.6,"d":"6,861.60"},{"$f":"+H132/G132","v":{"v":0.23649786288183688,"d":"23.6%"}},{"$f":"VLOOKUP(G132,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},{"$f":"+G132*J132","v":9877.254858042474}]
["D_10434 Hospitality Catering","Elia_Jacklin_006035222_00013733","P_61019 CATERING - KITCHEN",{"v":33850.94,"d":"33,851"},{"v":8684.86,"d":"8,685"},"SEIU Local 2 (Hospitality)",{"v":33850.94,"d":"33,850.94"},{"v":8684.86,"d":"8,684.86"},{"v":0.2565618561847913,"d":"25.7%"},{"$f":"VLOOKUP(G133,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33908130124999997,"d":"33.9%"}},11478.220783735675]
["D_10434 Hospitality Catering","Gosselin_Roger_005000491_00001327","P_61019 CATERING - KITCHEN",{"v":7359.719999999999,"d":"7,360"},{"v":2044.28,"d":"2,044"},"SEIU Local 2 (Hospitality)",{"v":33310.840000000004,"d":"33,310.84"},{"v":15391.890000000001,"d":"15,391.89"},{"v":0.46206850382638204,"d":"46.2%"},{"$f":"VLOOKUP(G134,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.33908130124999997,"d":"33.9%"}},11295.08297293055]
["D_10434 Hospitality Catering","Gunasekera_Senali_006008708_00013733","P_61019 CATERING - KITCHEN",{"v":19568.42,"d":"19,568"},{"v":3557.9800000000005,"d":"3,558"},"SEIU Local 2 (Hospitality)",{"v":19568.42,"d":"19,568.42"},{"v":3557.9800000000005,"d":"3,557.98"},{"v":0.18182254878012638,"d":"18.2%"},{"$f":"VLOOKUP(G135,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3464679977777778,"d":"34.6%"}},6779.831297074622]
["D_10434 Hospitality Catering","Harcourt_Cristina_006006368_00001346","P_61018 HOSP SERV - CATERING",{"v":2596.01,"d":"2,596"},{"v":277.20000000000005,"d":"277"},"SEIU Local 2 (Hospitality)",{"v":24737.72,"d":"24,737.72"},{"v":5098.54,"d":"5,098.54"},{"v":0.20610387699432284,"d":"20.6%"},{"$f":"VLOOKUP(G136,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8466.411157742068]
["D_10434 Hospitality Catering","Ho_John_005000633_00001326","P_61018 HOSP SERV - CATERING",{"v":26716.55,"d":"26,717"},{"v":15687.21,"d":"15,687"},"SEIU Local 2 (Hospitality)",{"v":26716.55,"d":"26,716.55"},{"v":15687.21,"d":"15,687.21"},{"v":0.5871719963842637,"d":"58.7%"},{"$f":"VLOOKUP(G137,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34127295846153843,"d":"34.1%"}},9117.636058385615]
["D_10434 Hospitality Catering","Jovanovic_Vojka_005000276_00001343","P_61018 HOSP SERV - CATERING",{"v":3422.46,"d":"3,422"},{"v":2366.6099999999997,"d":"2,367"},"SEIU Local 2 (Hospitality)",{"v":22262.67,"d":"22,262.67"},{"v":13310.5,"d":"13,310.50"},{"v":0.5978842609624093,"d":"59.8%"},{"$f":"VLOOKUP(G138,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},7644.960845671582]
["D_10434 Hospitality Catering","Marshall_Terri Marion_005000550_00001296","P_61018 HOSP SERV - CATERING",{"v":3031.06,"d":"3,031"},{"v":1728.12,"d":"1,728"},"SEIU Local 2 (Hospitality)",{"v":25852.13,"d":"25,852.13"},{"v":14498.09,"d":"14,498.09"},{"v":0.5608083357154711,"d":"56.1%"},{"$f":"VLOOKUP(G139,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8847.814668587018]
["D_10434 Hospitality Catering","Maricic_Radana_005000525_00001432","P_61019 CATERING - KITCHEN",{"v":48022.520000000004,"d":"48,023"},{"v":20108.62,"d":"20,109"},"SEIU Local 2 (Hospitality)",{"v":48022.520000000004,"d":"48,022.52"},{"v":20108.62,"d":"20,108.62"},{"v":0.4187331277075838,"d":"41.9%"},{"$f":"VLOOKUP(G140,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3359155741666667,"d":"33.6%"}},16131.512378730235]
["D_10434 Hospitality Catering","Mortimer_Mairi_005000562_00001310","P_61018 HOSP SERV - CATERING",{"v":2490.0499999999997,"d":"2,490"},{"v":877.1400000000001,"d":"877"},"SEIU Local 2 (Hospitality)",{"v":24630.58,"d":"24,630.58"},{"v":9863.519999999999,"d":"9,863.52"},{"v":0.40045829209056377,"d":"40.0%"},{"$f":"VLOOKUP(G141,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8429.742811126434]
["D_10434 Hospitality Catering","Moyer_Clayton_006002353_00104881","P_61019 CATERING - KITCHEN",{"v":45933.200000000004,"d":"45,933"},{"v":14221.73,"d":"14,222"},"SEIU Local 2 (Hospitality)",{"v":45919.170000000006,"d":"45,919.17"},{"v":14352.779999999999,"d":"14,352.78"},{"v":0.3125661896763377,"d":"31.3%"},{"$f":"VLOOKUP(G142,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3364911609090909,"d":"33.6%"}},15451.394821281903]
["D_10434 Hospitality Catering","Read_Robert_006021437_00001326","P_61018 HOSP SERV - CATERING",{"v":19652.179999999997,"d":"19,652"},{"v":5857.29,"d":"5,857"},"SEIU Local 2 (Hospitality)",{"v":37366.979999999996,"d":"37,366.98"},{"v":9860.42,"d":"9,860.42"},{"v":0.2638805704929861,"d":"26.4%"},{"$f":"VLOOKUP(G143,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3380260588888889,"d":"33.8%"}},12631.012981979933]
["D_10434 Hospitality Catering","Ruetz_Robert_005000353_00105453","P_61019 CATERING - KITCHEN",{"v":12846.41,"d":"12,846"},{"v":5228.7300000000005,"d":"5,229"},"SEIU Local 2 (Hospitality)",{"v":34796.59,"d":"34,796.59"},{"v":14422.5,"d":"14,422.50"},{"v":0.4144802694746813,"d":"41.4%"},{"$f":"VLOOKUP(G144,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3385226435294117,"d":"33.9%"}},11779.43363260909]
["D_10434 Hospitality Catering","Rossi_Andrew_200002056_00001432","P_61019 CATERING - KITCHEN",{"v":28353.699999999997,"d":"28,354"},{"v":6288.4000000000015,"d":"6,288"},"SEIU Local 2 (Hospitality)",{"v":28518.609999999997,"d":"28,518.61"},{"v":6288.4000000000015,"d":"6,288.40"},{"v":0.22050163033892614,"d":"22.1%"},{"$f":"VLOOKUP(G145,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.3404380414285715,"d":"34.0%"}},9708.819732665272]
["D_10434 Hospitality Catering","Smith_Valarie_006003562_00001360","P_61018 HOSP SERV - CATERING",{"v":2535.21,"d":"2,535"},{"v":164.16000000000003,"d":"164"},"SEIU Local 2 (Hospitality)",{"v":24391.71,"d":"24,391.71"},{"v":7410.429999999999,"d":"7,410.43"},{"v":0.30380936801888836,"d":"30.4%"},{"$f":"VLOOKUP(G146,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34224702833333337,"d":"34.2%"}},8347.990263468451]
["D_10434 Hospitality Catering","Tebow_Robert_005000459_00001348","P_61018 HOSP SERV - CATERING",{"v":2651.79,"d":"2,652"},{"v":802.92,"d":"803"},"SEIU Local 2 (Hospitality)",{"v":23646.380000000005,"d":"23,646.38"},{"v":9826.27,"d":"9,826.27"},{"v":0.41555071008754824,"d":"41.6%"},{"$f":"VLOOKUP(G147,'HSP All Funds'!$A$17:$B$53,2)","v":{"v":0.34339820181818187,"d":"34.3%"}},8120.124371509421]
[]
[{"$nulls":6},{"$f":"SUM(G3:G147)","v":{"v":2975870.5999999978,"d":"2,975,870.60"}},{"$f":"SUM(H3:H147)","v":{"v":1028992.4600000004,"d":"1,028,992.46"}},null,null,{"$f":"SUM(K3:K147)","v":{"v":1022434.0603559063,"d":"1,022,434.06"}}]
[]
[{"$nulls":10},{"$f":"+H149-K149","v":6558.39964409417}]